Valuation West Pharmaceutical Services, Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-06-25 EDT			5-day change	1st Jan Change
346.56 ^USD	+1.81%		+5.67%	+25.96%

06-09	Barclays Upgrades West Pharmaceutical Services to Overweight From Equalweight, Adjusts PT to $400 From $310	MT
06-02	West Pharmaceutical Services, Inc. Presents at 46th Annual William Blair Growth Stock Conference, Jun-02-2026 04:00 PM

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	24,484	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	23.69%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	23,742	23,457	23,142
Change	-	-51.82%	51.78%	-7.74%	-18.07%	23.62%	-1.2%	-1.34%
P/E	54.1x	30.4x	44.7x	49x	40.5x	41.2x	36.1x	32.4x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	7.61x	6.68x	5.87x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.7x	2.6x	2.9x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.35x	6.92x	6.46x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.13x	6.63x	6.11x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	25.7x	23.1x	20.5x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	32x	28.5x	25.2x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	53.3x	45.7x	40.3x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.88%	2.19%	2.48%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.896	0.9681	1.137
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.26%	0.28%	0.33%
EPS ²	8.67	7.73	7.88	6.69	6.79	8.42	9.606	10.68
Distribution rate	7.96%	9.57%	9.9%	12.3%	12.5%	10.6%	10.1%	10.6%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,331	3,538	3,789
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	923.1	1,018	1,131
EBIT ¹	762.4	762	690.6	572.8	622.4	741.3	822.8	918.6
Net income ¹	661.8	585.9	593.4	492.7	493.7	604.7	685.6	754.9
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-741.5	-1,026	-1,342
Reference price ²	469.01	235.35	352.12	327.56	275.14	346.56	346.56	346.56
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	70,648	-	-
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.($)
WEST PHARMACEUTICAL SERVICES, INC.	41.16x	7.13x	25.72x	0.26%	24.48B
ABBOTT LABORATORIES	23.45x	3.46x	13.01x	2.73%	162B
MEDTRONIC PLC	18.38x	3.2x	11.28x	3.68%	103B
CENCORA, INC.	15.78x	0.18x	11.32x	0.83%	55.83B
HOYA CORPORATION	33.02x	8.02x	20.98x	1.22%	54.05B
BECTON, DICKINSON AND COMPANY	37.72x	3x	10.31x	2.54%	41.71B
MEDLINE INC.	36.16x	1.33x	11.73x	0.22%	31.94B
DEXCOM, INC.	28.05x	4.99x	15.91x	-.--%	26.49B
STERIS PLC	23.17x	3.39x	12.19x	1.25%	20.52B
TERUMO CORPORATION	23.66x	3.02x	12.32x	1.37%	20.02B
Average	28.05x	3.77x	14.48x	1.41%	54.05B
Weighted average by Cap.	25.52x	3.59x	13.68x	2.05%