Valuation West Pharmaceutical Services, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:33:39 17/07/2026 am IST			After hours 02:07:23 am
362.44 ^USD	+0.96%		324.60	-10.44%

15/07	TD Cowen Adjusts Price Target on West Pharmaceutical Services to $410 From $365, Maintains Buy Rating	MT
15/07	West Pharmaceutical Services, Inc. and Daikyo Seiko, Ltd. Enter Distributorship Agreements	CI

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	25,362	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	28.13%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	24,854	24,621	24,310
Change	-	-51.82%	51.78%	-7.74%	-18.07%	29.41%	-0.94%	-1.26%
P/E	54.1x	30.4x	44.7x	49x	40.5x	42.7x	37.3x	33.2x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	8.11x	7.15x	6.29x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.8x	2.6x	2.6x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.61x	7.17x	6.69x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.46x	6.96x	6.41x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	26.9x	24.2x	21.5x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	33.5x	29.9x	26.4x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	54.2x	45.6x	37.5x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.85%	2.19%	2.66%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.8774	0.9571	1.094
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.24%	0.27%	0.3%
EPS ²	8.67	7.73	7.88	6.69	6.79	8.416	9.619	10.82
Distribution rate	7.96%	9.57%	9.9%	12.3%	12.5%	10.4%	9.95%	10.1%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,333	3,537	3,792
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	923.3	1,017	1,129
EBIT ¹	762.4	762	690.6	572.8	622.4	741.1	823.5	922
Net income ¹	661.8	585.9	593.4	492.7	493.7	604.2	685.6	764.8
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-508.1	-741.3	-1,052
Reference price ²	469.01	235.35	352.12	327.56	275.14	359.00	359.00	359.00
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	70,648	-	-
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.	42.66x	7.46x	26.92x	0.24%	2.54TCr
ABBOTT LABORATORIES	22.34x	3.25x	12.12x	2.86%	16TCr
MEDTRONIC PLC	18.26x	3.22x	11.31x	3.69%	10TCr
CENCORA, INC.	16.5x	0.18x	11.68x	0.8%	5.77TCr
HOYA CORPORATION	31.96x	7.77x	20.31x	1.25%	5.23TCr
BECTON, DICKINSON AND COMPANY	38.59x	3.08x	10.51x	2.49%	4.27TCr
MEDLINE INC.	37.81x	1.38x	12.14x	0.26%	3.34TCr
DEXCOM, INC.	29.71x	5.26x	16.78x	-.--%	2.81TCr
SARTORIUS STEDIM BIOTECH	48.05x	6.45x	20.7x	0.45%	2.1TCr
STERIS PLC	23.26x	3.41x	12.24x	1.25%	2.06TCr
Average	30.91x	4.15x	15.47x	1.33%	5.4TCr
Weighted average by Cap.	26.48x	3.66x	13.86x	2.02%