Valuation Waters Corporation Boerse Muenchen

Stocks

Real-time Boerse Muenchen 12:30:54 28/08/26 am AEST			5-day change	1st Jan Change
362.40 ^EUR	+2.08%		+1.66%	+8.78%

07:45pm	Piper Sandler Upgrades Waters to Overweight From Neutral, $480 Price Target	MT
06:39pm	Analyst recommendations: Block, Celsius, Crowdstrike, Gitlab, Nvidia…

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	40,691	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	79.95%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	23,433	44,720	43,248	41,941
Change	-	-9.46%	-0.09%	8.88%	0.45%	90.85%	-3.29%	-3.02%
P/E	33.4x	29.2x	30.4x	34.6x	35.3x	72.5x	35.8x	35.8x
PBR	61.6x	41x	17x	12.1x	8.86x	2.46x	2.32x	2.11x
PEG	-	5.82x	-4.01x	-28.85x	75.61x	-1.5x	0x	191.48x
Capitalization / Revenue	8.16x	6.85x	6.58x	7.45x	7.14x	6.29x	5.7x	5.37x
EV / Revenue	8.5x	7.22x	7.25x	7.89x	7.4x	6.91x	6.06x	5.54x
EV / EBITDA	24.5x	20.9x	19.9x	21.1x	20x	21.1x	18.1x	16.2x
EV / EBIT	28.2x	23.9x	23.5x	25.5x	24.3x	24.6x	20.7x	18.4x
EV / FCF	40.4x	49.2x	48.5x	37.6x	43.4x	61.2x	27.3x	23x
FCF Yield	2.47%	2.03%	2.06%	2.66%	2.3%	1.63%	3.66%	4.35%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	11.17	11.73	10.84	10.71	10.76	5.712	11.56	11.58
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,786	2,972	2,956	2,958	3,165	6,468	7,134	7,571
EBITDA ¹	965.9	1,029	1,079	1,108	1,171	2,124	2,384	2,595
EBIT ¹	841.4	898.1	912.9	916.3	964.4	1,818	2,086	2,275
Net income ¹	692.8	707.8	642.2	637.8	642.6	579.2	1,183	1,086
Net Debt ¹	944.6	1,093	1,960	1,301	819.6	4,029	2,557	1,250
Reference price ²	372.60	342.58	329.23	370.98	379.83	414.17	414.17	414.17
Nbr of stocks (in thousands)	61,036	59,408	59,127	59,376	59,535	98,248	-	-
Announcement Date	1/2/22	15/2/23	6/2/24	12/2/25	9/2/26	-	-	-

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.($)
THERMO FISHER SCIENTIFIC, INC.	31.56x	5.56x	21.3x	0.29%	234B
DANAHER CORPORATION	36.33x	6.52x	20.68x	0.66%	151B
INTUITIVE SURGICAL, INC.	40.63x	10.56x	23.34x	-.--%	131B
BOSTON SCIENTIFIC CORPORATION	17.98x	3.68x	11.93x	-.--%	69.81B
EDWARDS LIFESCIENCES CORPORATION	35.87x	7.2x	22.79x	-.--%	52.33B
SIEMENS HEALTHINEERS AG	19.45x	2.34x	11.69x	2.62%	50.91B
AGILENT TECHNOLOGIES, INC.	30.16x	6.01x	20.62x	0.66%	43.8B
WATERS CORPORATION	72.51x	6.91x	21.05x	-.--%	40.69B
RESMED, INC.	20.46x	5.68x	14.67x	1.13%	34B
Average	33.88x	6.05x	18.67x	0.6%	89.79B
Weighted average by Cap.	33.78x	6.39x	19.87x	0.46%