Valuation West Pharmaceutical Services, Inc. Sao Paulo

Stocks

Delayed Sao Paulo 13:53:32 2026-09-08 EDT			5-day change	1st Jan Change
49.25 ^BRL	-2.36%		-.--%	+20.83%

08:25am	Barclays Raises West Pharmaceutical Services Price Target to $440 From $400, Maintains Overweight Rating	MT
09-23	US companies face rise in cyber attacks	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,744	17,424	26,053	23,723	19,795	26,515	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	33.95%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	26,012	25,541	25,173
Change	-	-51.82%	51.78%	-7.74%	-18.07%	35.43%	-1.81%	-1.44%
P/E	54.1x	30.4x	44.7x	49x	40.5x	43.9x	38.2x	34.1x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	8.39x	7.4x	6.59x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.7x	2.5x	2.9x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.86x	7.39x	6.87x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.71x	7.12x	6.52x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	27.7x	24.6x	21.7x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	34.4x	30.1x	26.3x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	60.4x	45x	34.7x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.66%	2.22%	2.88%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.9025	0.9729	1.118
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.24%	0.26%	0.3%
EPS ²	8.67	7.73	7.88	6.69	6.79	8.575	9.865	11.04
Distribution rate	7.96%	9.57%	9.9%	12.3%	12.5%	10.5%	9.86%	10.1%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,375	3,587	3,860
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	939.3	1,040	1,159
EBIT ¹	762.4	762	690.6	572.8	622.4	757.1	848.8	957
Net income ¹	661.8	585.9	593.4	492.7	493.7	621.5	710.2	798.6
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-503.3	-973.5	-1,342
Reference price ²	469.01	235.35	352.12	327.56	275.14	376.76	376.76	376.76
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	70,376	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABBOTT LABORATORIES	29.3x	3.93x	15.19x	2.57%	173B
MEDTRONIC PLC	18.81x	3.43x	12.27x	3.2%	113B
STRYKER CORPORATION	22.18x	4.35x	15.2x	1.26%	109B
ESSILORLUXOTTICA	25.57x	2.52x	10.12x	2.8%	74.44B
CENCORA, INC.	17.25x	0.2x	12.62x	0.75%	60.1B
HOYA CORPORATION	30x	7.4x	19.18x	1.33%	51.87B
BECTON, DICKINSON AND COMPANY	34.82x	3.38x	11.57x	2.17%	49.21B
IDEXX LABORATORIES, INC.	35.69x	8.87x	24.95x	-.--%	41.52B
DEXCOM, INC.	34.92x	6.12x	19.22x	-.--%	32.79B
Average	27.61x	4.47x	15.59x	1.57%	78.34B
Weighted average by Cap.	26.17x	4.06x	14.77x	1.95%