Valuation West Pharmaceutical Services, Inc.

Stocks

Market Closed - NYSE 21:00:02 01/10/2026 BST			5-day change	1st Jan Change
365.01 ^USD	-1.55%		-2.30%	+32.66%

09-23	US companies face rise in cyber attacks	RE
09-22	West Pharmaceutical Poised to See EPS Upside to Current 2027 Wall Street Estimates, Morgan Stanley Says	MT

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	25,688	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	29.77%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	25,185	24,714	24,346
Change	-	-51.82%	51.78%	-7.74%	-18.07%	31.13%	-1.87%	-1.49%
P/E	54.1x	30.4x	44.7x	49x	40.5x	42.6x	37x	33.1x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	8.13x	7.17x	6.38x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.6x	2.5x	2.8x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.61x	7.16x	6.66x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.46x	6.89x	6.31x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	26.8x	23.7x	20.9x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	33.3x	29.1x	25.4x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	58.5x	43.5x	33.6x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.71%	2.3%	2.98%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.9025	0.9729	1.118
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.25%	0.27%	0.31%
EPS ²	8.67	7.73	7.88	6.69	6.79	8.575	9.865	11.04
Distribution rate	7.96%	9.57%	9.9%	12.3%	12.5%	10.5%	9.86%	10.1%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,375	3,587	3,860
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	939.3	1,041	1,162
EBIT ¹	762.4	762	690.6	572.8	622.4	757.1	848.8	957
Net income ¹	661.8	585.9	593.4	492.7	493.7	621.5	710.2	798.6
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-503.3	-973.5	-1,342
Reference price ²	469.01	235.35	352.12	327.56	275.14	365.01	365.01	365.01
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	70,376	-	-
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.	42.57x	7.46x	26.81x	0.25%	25.69B
ABBOTT LABORATORIES	27.39x	3.81x	14.72x	2.66%	167B
MEDTRONIC PLC	18.26x	3.37x	12.05x	3.26%	111B
STRYKER CORPORATION	21.23x	4.18x	14.6x	1.32%	105B
ESSILORLUXOTTICA	25.57x	2.51x	10.15x	2.82%	74.82B
CENCORA, INC.	16.96x	0.2x	12.44x	0.77%	59.11B
HOYA CORPORATION	29.74x	7.35x	19.01x	1.35%	51.8B
BECTON, DICKINSON AND COMPANY	34.32x	3.34x	11.44x	2.2%	48.5B
IDEXX LABORATORIES, INC.	35.06x	8.71x	24.52x	-.--%	40.79B
DEXCOM, INC.	34.65x	6.08x	19.07x	-.--%	32.54B
Average	28.58x	4.70x	16.48x	1.46%	71.58B
Weighted average by Cap.	25.98x	4.10x	14.90x	1.93%