Valuation West Pharmaceutical Services, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 09:43:30 10/03/2026 pm IST			5-day change	1st Jan Change
233.62 ^USD	-5.82%		-6.74%	-14.79%

07:40pm	West Pharmaceutical Services, Inc. Presents at Barclays 28th Annual Global Healthcare Conference, Mar-10-2026 09:00 AM
10/03	West Pharmaceutical Services, Inc. Announces Eric M. Green Plans to Retire as President and Chair of Board	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	34,744	17,424	26,053	23,723	19,795	17,866	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	-9.74%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	16,979	16,704	16,402
Change	-	-51.82%	51.78%	-7.74%	-18.07%	-11.59%	-1.62%	-1.81%
P/E ratio	54.1x	30.4x	44.7x	49x	40.5x	31.1x	27.8x	25x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	4.89x	4.52x	3.94x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.8x	2.3x	2.2x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	5.5x	5.18x	4.83x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	5.22x	4.84x	4.44x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	19.3x	17.5x	15.4x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	24.2x	21.5x	19x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	34.6x	38.5x	-
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	2.89%	2.6%	-
Dividend per Share ²	0.69	0.74	0.78	0.82	-	0.8777	0.9454	1.095
Rate of return	0.15%	0.31%	0.22%	0.25%	-	0.35%	0.38%	0.44%
EPS ²	8.67	7.73	7.88	6.69	6.79	7.987	8.933	9.927
Distribution rate	7.96%	9.57%	9.9%	12.3%	-	11%	10.6%	11%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,250	3,450	3,696
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	877.8	956	1,067
EBIT ¹	762.4	762	690.6	572.8	622.4	701.1	778.7	865.1
Net income ¹	661.8	585.9	593.4	492.7	493.7	579.1	647	704.9
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-886.2	-1,162	-1,464
Reference price ²	469.01	235.35	352.12	327.56	275.14	248.06	248.06	248.06
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	72,021	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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.($)
WEST PHARMACEUTICAL SERVICES, INC.	31.06x	5.22x	19.34x	0.35%	1.79TCr
ABBOTT LABORATORIES	24.95x	4.1x	15.23x	2.24%	20TCr
MEDTRONIC PLC	21.78x	3.9x	13.75x	3.14%	12TCr
CENCORA, INC.	25.53x	0.21x	13.54x	0.66%	7.04TCr
HOYA CORPORATION	36.44x	9.09x	24.42x	1.06%	5.7TCr
BECTON, DICKINSON AND COMPANY	30.81x	3.39x	11.72x	2.37%	4.71TCr
MEDLINE INC.	42.34x	1.44x	12.57x	0.31%	3.52TCr
DEXCOM, INC.	28.19x	5.03x	16.33x	-.--%	2.65TCr
STERIS PLC	28.28x	3.97x	14.54x	1.07%	2.23TCr
TERUMO CORPORATION	21.91x	2.78x	11.24x	1.46%	1.9TCr
Average	29.13x	3.91x	15.27x	1.27%	6.08TCr
Weighted average by Cap.	27.29x	3.90x	15.20x	1.8%