Valuation Waters Corporation BOERSE MUENCHEN
Stocks
WAZ
US9418481035
Advanced Medical Equipment & Technology
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 330.00 EUR | +0.12% |
|
-0.12% | +1.29% |
| 29/06 | Waters Corporation(NYSE:WAT) dropped from Russell Midcap Growth Benchmark | CI |
| 29/06 | Waters Corporation(NYSE:WAT) dropped from Russell 1000 Value-Defensive Index | CI |
Company Valuation: Waters Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,742 | 20,352 | 19,466 | 22,027 | 22,613 | 37,241 | - | - |
| Change | - | -10.51% | -4.35% | 13.16% | 2.66% | 64.69% | - | - |
| Enterprise Value (EV) 1 | 23,687 | 21,445 | 21,426 | 23,329 | 22,613 | 41,260 | 39,970 | 38,421 |
| Change | - | -9.46% | -0.09% | 8.88% | -3.07% | 82.46% | -3.13% | -3.88% |
| P/E | 33.4x | 29.2x | 30.4x | 34.6x | 35.3x | 46x | 28.8x | 27.7x |
| PBR | 61.6x | 41x | 17x | 12.1x | 8.86x | 2.13x | 2x | 1.79x |
| PEG | - | 5.82x | -4.01x | -28.85x | 75.61x | -2x | 0.5x | 6.56x |
| Capitalization / Revenue | 8.16x | 6.85x | 6.58x | 7.45x | 7.14x | 5.78x | 5.24x | 4.94x |
| EV / Revenue | 8.5x | 7.22x | 7.25x | 7.89x | 7.14x | 6.41x | 5.62x | 5.1x |
| EV / EBITDA | 24.5x | 20.9x | 19.9x | 21.1x | 19.3x | 19.6x | 16.8x | 14.8x |
| EV / EBIT | 28.2x | 23.9x | 23.5x | 25.5x | 23.4x | 22.7x | 19.2x | 16.9x |
| EV / FCF | 40.4x | 49.2x | 48.5x | 37.6x | 41.9x | 42.4x | 27.9x | 24.7x |
| FCF Yield | 2.47% | 2.03% | 2.06% | 2.66% | 2.39% | 2.36% | 3.58% | 4.04% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 11.17 | 11.73 | 10.84 | 10.71 | 10.76 | 8.251 | 13.15 | 13.71 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,786 | 2,972 | 2,956 | 2,958 | 3,165 | 6,440 | 7,109 | 7,540 |
| EBITDA 1 | 965.9 | 1,029 | 1,079 | 1,108 | 1,171 | 2,105 | 2,384 | 2,596 |
| EBIT 1 | 841.4 | 898.1 | 912.9 | 916.3 | 964.4 | 1,817 | 2,084 | 2,274 |
| Net income 1 | 692.8 | 707.8 | 642.2 | 637.8 | 642.6 | 755.5 | 1,199 | 1,169 |
| Net Debt 1 | 944.6 | 1,093 | 1,960 | 1,301 | - | 4,019 | 2,729 | 1,180 |
| Reference price 2 | 372.60 | 342.58 | 329.23 | 370.98 | 379.83 | 379.29 | 379.29 | 379.29 |
| Nbr of stocks (in thousands) | 61,036 | 59,408 | 59,127 | 59,376 | 59,535 | 98,186 | - | - |
| Announcement Date | 01/02/22 | 15/02/23 | 06/02/24 | 12/02/25 | 09/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.21x | 4.72x | 18.18x | 0.35% | 19TCr | |
| 46.78x | 12.28x | 27.48x | -.--% | 15TCr | |
| 31.53x | - | - | 0.72% | 14TCr | |
| 16.58x | 3.44x | 11.09x | -.--% | 6.71TCr | |
| 33.65x | 7.54x | 23.96x | -.--% | 5.43TCr | |
| 18.43x | 2.12x | 10.92x | 2.85% | 4.46TCr | |
| 25.39x | 5.06x | 17.51x | 0.79% | 3.69TCr | |
| 19.78x | 5.2x | 13.42x | 1.16% | 3.02TCr | |
| 14.74x | 1.64x | 9.16x | 0.24% | 2.98TCr | |
| Average | 25.90x | 5.25x | 16.47x | 0.68% | 8.32TCr | |
| Weighted average by Cap. | 29.81x | 6.41x | 18.97x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WAT Stock
- WAZ Stock
- Valuation Waters Corporation
Select your edition
All financial news and data tailored to specific country editions
