Valuation Waters Corporation

Stocks

Market Closed - NYSE Other stock markets 01:30:02 10/06/2026 am IST			5-day change	1st Jan Change
371.15 ^USD	+2.15%		-0.21%	-2.29%

08/06	Waters Corporation Launches BioResolve Peptide and GTxResolve Lipid Phenyl-Hexyl+ and C18+ Columns	CI
03/06	Waters Corporation Presents at Jefferies Global Healthcare Conference 2026, Jun-03-2026 10:30 AM

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	36,442	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	61.15%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	22,613	40,623	39,306	37,772
Change	-	-9.46%	-0.09%	8.88%	-3.07%	79.65%	-3.24%	-3.9%
P/E ratio	33.4x	29.2x	30.4x	34.6x	35.3x	45x	28.2x	27.1x
PBR	61.6x	41x	17x	12.1x	8.86x	2.07x	1.94x	1.72x
PEG	-	5.82x	-4.01x	-28.85x	75.61x	-1.9x	0.5x	6.42x
Capitalization / Revenue	8.16x	6.85x	6.58x	7.45x	7.14x	5.66x	5.13x	4.83x
EV / Revenue	8.5x	7.22x	7.25x	7.89x	7.14x	6.31x	5.53x	5.01x
EV / EBITDA	24.5x	20.9x	19.9x	21.1x	19.3x	19.4x	16.5x	14.6x
EV / EBIT	28.2x	23.9x	23.5x	25.5x	23.4x	22.4x	18.9x	16.6x
EV / FCF	40.4x	49.2x	48.5x	37.6x	41.9x	45.5x	27.5x	24.6x
FCF Yield	2.47%	2.03%	2.06%	2.66%	2.39%	2.2%	3.64%	4.06%
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	6,438	7,110	7,541
EBITDA ¹	965.9	1,029	1,079	1,108	1,171	2,092	2,382	2,588
EBIT ¹	841.4	898.1	912.9	916.3	964.4	1,816	2,085	2,272
Net income ¹	692.8	707.8	642.2	637.8	642.6	807.7	1,268	1,220
Net Debt ¹	944.6	1,093	1,960	1,301	-	4,182	2,864	1,330
Reference price ²	372.60	342.58	329.23	370.98	379.83	371.15	371.15	371.15
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

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.($)
WATERS CORPORATION	44.98x	6.31x	19.41x	-.--%	3.64TCr
THERMO FISHER SCIENTIFIC, INC.	24.74x	4.49x	17.31x	0.38%	18TCr
INTUITIVE SURGICAL, INC.	46.85x	12.3x	27.54x	-.--%	15TCr
DANAHER CORPORATION	29.85x	5.58x	17.41x	0.76%	13TCr
BOSTON SCIENTIFIC CORPORATION	17.93x	3.68x	11.86x	-.--%	7.28TCr
EDWARDS LIFESCIENCES CORPORATION	31.22x	6.96x	22.11x	-.--%	5.04TCr
SIEMENS HEALTHINEERS AG	18.48x	2.12x	10.87x	2.84%	4.53TCr
AGILENT TECHNOLOGIES, INC.	26.32x	5.25x	18.06x	0.76%	3.83TCr
GE HEALTHCARE TECHNOLOGIES INC.	14.72x	1.65x	9.22x	0.24%	3TCr
RESMED, INC.	18.59x	4.87x	12.27x	1.24%	2.84TCr
Average	27.37x	5.32x	16.61x	0.62%	7.7TCr
Weighted average by Cap.	29.80x	6.19x	18.39x	0.48%