Valuation Waters Corporation Boerse Muenchen

Stocks

Real-time Boerse Muenchen 13:44:18 29/09/2026 BST			5-day change	1st Jan Change
391.80 ^EUR	+0.41%		+3.64%	+17.00%

09-23	Waters Corporation Presents at U.S. All Stars Conference, Sep-23-2026 11:00 AM
09-21	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	43,518	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	92.45%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	23,433	47,691	46,219	44,941
Change	-	-9.46%	-0.09%	8.88%	0.45%	103.52%	-3.09%	-2.77%
P/E	33.4x	29.2x	30.4x	34.6x	35.3x	77.5x	38.3x	38.3x
PBR	61.6x	41x	17x	12.1x	8.86x	2.66x	2.53x	2.34x
PEG	-	5.82x	-4.01x	-28.85x	75.61x	-1.7x	0x	185.65x
Capitalization / Revenue	8.16x	6.85x	6.58x	7.45x	7.14x	6.73x	6.1x	5.75x
EV / Revenue	8.5x	7.22x	7.25x	7.89x	7.4x	7.38x	6.48x	5.94x
EV / EBITDA	24.5x	20.9x	19.9x	21.1x	20x	22.5x	19.4x	17.3x
EV / EBIT	28.2x	23.9x	23.5x	25.5x	24.3x	26.2x	22.1x	19.7x
EV / FCF	40.4x	49.2x	48.5x	37.6x	43.4x	60.8x	25.2x	19.7x
FCF Yield	2.47%	2.03%	2.06%	2.66%	2.3%	1.64%	3.97%	5.07%
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	6,466	7,134	7,571
EBITDA ¹	965.9	1,029	1,079	1,108	1,171	2,121	2,385	2,598
EBIT ¹	841.4	898.1	912.9	916.3	964.4	1,818	2,087	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	442.94	442.94	442.94
Nbr of stocks (in thousands)	61,036	59,408	59,127	59,376	59,535	98,248	-	-
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.($)
THERMO FISHER SCIENTIFIC, INC.	33.72x	5.89x	22.57x	0.27%	251B
DANAHER CORPORATION	38.34x	6.85x	21.71x	0.62%	160B
INTUITIVE SURGICAL, INC.	44.95x	11.91x	26.28x	-.--%	147B
BOSTON SCIENTIFIC CORPORATION	16.68x	3.42x	11.13x	-.--%	63.93B
EDWARDS LIFESCIENCES CORPORATION	34.31x	6.87x	21.72x	-.--%	50.05B
AGILENT TECHNOLOGIES, INC.	34.13x	6.75x	22.91x	0.59%	49.4B
SIEMENS HEALTHINEERS AG	19.04x	2.31x	11.68x	2.65%	48.94B
WATERS CORPORATION	77.55x	7.38x	22.48x	-.--%	43.52B
ILLUMINA, INC.	54.97x	8.85x	31.25x	-.--%	41.06B
Average	39.30x	6.69x	21.30x	0.46%	94.9B
Weighted average by Cap.	37.71x	7.04x	21.95x	0.38%