Valuation West Pharmaceutical Services, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 18:13:55 31/07/2026 BST			5-day change	1st Jan Change
340.82 ^USD	+0.36%		+3.76%	+23.76%

07-27	Evercore ISI Adjusts PT on West Pharmaceutical Services to $425 From $410, Maintains Outperform Rating	MT
07-27	BNP Paribas Adjusts PT on West Pharmaceutical Services to $459 From $447, Maintains Outperform Rating	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	23,899	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	20.74%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	23,396	22,860	22,440
Change	-	-51.82%	51.78%	-7.74%	-18.07%	21.81%	-2.29%	-1.83%
P/E	54.1x	30.4x	44.7x	49x	40.5x	39.6x	34.4x	30.8x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	7.63x	6.66x	5.89x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.5x	2.3x	2.6x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.09x	6.67x	6.21x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	6.94x	6.38x	5.83x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	24.8x	21.9x	19.3x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	31x	27x	23.7x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	51.4x	41.2x	31x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.94%	2.43%	3.23%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.9028	0.9733	1.12
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.27%	0.29%	0.33%
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%	9.87%	10.1%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,371	3,583	3,846
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	941.8	1,042	1,160
EBIT ¹	762.4	762	690.6	572.8	622.4	755.9	846	948
Net income ¹	661.8	585.9	593.4	492.7	493.7	614.5	701.2	778
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-503.3	-1,039	-1,458
Reference price ²	469.01	235.35	352.12	327.56	275.14	339.59	339.59	339.59
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.	39.6x	6.94x	24.84x	0.27%	23.9B
ABBOTT LABORATORIES	30.24x	4.11x	15.98x	2.44%	183B
MEDTRONIC PLC	19.42x	3.39x	11.94x	3.47%	110B
CENCORA, INC.	17.37x	0.19x	12.26x	0.76%	60.75B
HOYA CORPORATION	30.04x	7.29x	19x	1.33%	50.01B
BECTON, DICKINSON AND COMPANY	36.03x	3.22x	10.97x	2.37%	45.59B
MEDLINE INC.	37.5x	1.37x	12.06x	0.21%	33.08B
DEXCOM, INC.	30.28x	5.41x	17.22x	-.--%	28.76B
STERIS PLC	24.62x	3.73x	13.08x	1.13%	22.53B
TERUMO CORPORATION	21.18x	2.93x	11.3x	1.49%	22.35B
Average	28.63x	3.86x	14.86x	1.35%	57.94B
Weighted average by Cap.	27.51x	3.73x	14.60x	1.93%