Valuation West Pharmaceutical Services, Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. 2026-08-12			5-day change	1st Jan Change
285.00 ^CHF	+0.62%		+1.86%	-

08-03	Is everything under control?
07-31	Amgen discloses data breach involving patient health information	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	24,728	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	24.92%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	24,225	23,689	23,270
Change	-	-51.82%	51.78%	-7.74%	-18.07%	26.13%	-2.21%	-1.77%
P/E	54.1x	30.4x	44.7x	49x	40.5x	41.1x	35.7x	31.9x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	7.92x	6.91x	6.11x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.6x	2.4x	2.7x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.33x	6.89x	6.42x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.18x	6.6x	6.04x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	25.8x	22.8x	20.1x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	32x	27.9x	24.4x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	56.3x	41.7x	32.1x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.78%	2.4%	3.12%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.9025	0.9729	1.121
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.26%	0.28%	0.32%
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%	10.2%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,375	3,587	3,854
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	940.4	1,041	1,159
EBIT ¹	762.4	762	690.6	572.8	622.4	757.5	848.4	952.3
Net income ¹	661.8	585.9	593.4	492.7	493.7	614.5	701.2	778
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-503.3	-1,039	-1,458
Reference price ²	469.01	235.35	352.12	327.56	275.14	352.29	352.29	352.29
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	31.49x	4.25x	16.45x	2.34%	190B
MEDTRONIC PLC	20.55x	3.56x	12.51x	3.28%	116B
CENCORA, INC.	18.28x	0.21x	13.13x	0.72%	63.71B
HOYA CORPORATION	32.06x	8.01x	20.38x	1.24%	55.13B
BECTON, DICKINSON AND COMPANY	35.17x	3.38x	11.56x	2.16%	49.41B
DEXCOM, INC.	35.89x	6.31x	19.82x	-.--%	33.79B
MEDLINE INC.	44.07x	1.3x	11.84x	0.17%	30.74B
WEST PHARMACEUTICAL SERVICES, INC.	40.97x	7.18x	25.76x	0.26%	24.73B
TERUMO CORPORATION	20.49x	3.09x	11.59x	1.43%	23.85B
Average	31.00x	4.14x	15.89x	1.29%	65.26B
Weighted average by Cap.	29.12x	3.99x	15.42x	1.86%