Valuation Waters Corporation Boerse Muenchen

Stocks

Real-time Boerse Muenchen 05:43:53 2026-10-01 am EDT			5-day change	1st Jan Change
392.80 ^EUR	+0.87%		+5.13%	+19.52%

Sep. 23	Waters Corporation Presents at U.S. All Stars Conference, Sep-23-2026 11:00 AM
Sep. 21	Goldman Sachs Adjusts Price Target on Waters to $515 From $465, Maintains Buy Rating	MT

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	43,169	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	90.9%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	23,433	47,342	45,870	44,592
Change	-	-9.46%	-0.09%	8.88%	0.45%	102.03%	-3.11%	-2.79%
P/E	33.4x	29.2x	30.4x	34.6x	35.3x	76.9x	38x	37.9x
PBR	61.6x	41x	17x	12.1x	8.86x	2.64x	2.51x	2.32x
PEG	-	5.82x	-4.01x	-28.85x	75.61x	-1.6x	0x	183.71x
Capitalization / Revenue	8.16x	6.85x	6.58x	7.45x	7.14x	6.68x	6.05x	5.7x
EV / Revenue	8.5x	7.22x	7.25x	7.89x	7.4x	7.32x	6.43x	5.89x
EV / EBITDA	24.5x	20.9x	19.9x	21.1x	20x	22.3x	19.3x	17.2x
EV / EBIT	28.2x	23.9x	23.5x	25.5x	24.3x	26x	22x	19.6x
EV / FCF	40.4x	49.2x	48.5x	37.6x	43.4x	62.4x	23.9x	19.6x
FCF Yield	2.47%	2.03%	2.06%	2.66%	2.3%	1.6%	4.19%	5.11%
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	6,467	7,136	7,571
EBITDA ¹	965.9	1,029	1,079	1,108	1,171	2,123	2,381	2,598
EBIT ¹	841.4	898.1	912.9	916.3	964.4	1,819	2,086	2,277
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	4,173	2,701	1,423
Reference price ²	372.60	342.58	329.23	370.98	379.83	439.39	439.39	439.39
Nbr of stocks (in thousands)	61,036	59,408	59,127	59,376	59,535	98,248	-	-
Announcement Date	2/1/22	2/15/23	2/6/24	2/12/25	2/9/26	-	-	-

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.	33.55x	5.86x	22.46x	0.27%	250B
DANAHER CORPORATION	37.53x	6.7x	21.23x	0.64%	156B
INTUITIVE SURGICAL, INC.	44.07x	11.66x	25.74x	-.--%	144B
BOSTON SCIENTIFIC CORPORATION	16.51x	3.39x	11.05x	-.--%	63.26B
EDWARDS LIFESCIENCES CORPORATION	34.11x	6.82x	21.58x	-.--%	49.75B
AGILENT TECHNOLOGIES, INC.	33.56x	6.64x	22.54x	0.6%	48.58B
SIEMENS HEALTHINEERS AG	18.65x	2.28x	11.55x	2.7%	47.99B
VEEVA SYSTEMS INC.	43.7x	10.61x	23.39x	-.--%	46.22B
WATERS CORPORATION	76.92x	7.32x	22.3x	-.--%	43.17B
Average	37.62x	6.81x	20.20x	0.47%	94.22B
Weighted average by Cap.	36.74x	7.04x	21.32x	0.38%