Valuation West Pharmaceutical Services, Inc.

Stocks

Real-time Estimate Cboe BZX 16:25:30 30/09/2026 BST			5-day change	1st Jan Change
375.27 ^USD	-0.36%		-0.38%	+36.09%

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	26,506	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	33.9%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	26,002	25,532	25,164
Change	-	-51.82%	51.78%	-7.74%	-18.07%	35.39%	-1.81%	-1.44%
P/E	54.1x	30.4x	44.7x	49x	40.5x	43.9x	38.2x	34.1x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	8.39x	7.4x	6.59x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.7x	2.5x	2.9x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.86x	7.39x	6.88x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.71x	7.12x	6.53x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	27.6x	24.5x	21.7x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	34.3x	30.1x	26.4x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	60.4x	45x	34.7x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.66%	2.22%	2.88%
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%	0.24%	0.26%	0.3%
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	3,374	3,587	3,855
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	940.6	1,041	1,159
EBIT ¹	762.4	762	690.6	572.8	622.4	757.9	847.9	951.8
Net income ¹	661.8	585.9	593.4	492.7	493.7	617.4	702.6	781.8
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	376.63	376.63	376.63
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.	43.92x	7.71x	27.64x	0.24%	26.51B
ABBOTT LABORATORIES	28.6x	3.96x	15.29x	2.55%	175B
MEDTRONIC PLC	18.42x	3.39x	12.12x	3.23%	111B
STRYKER CORPORATION	21.68x	4.26x	14.89x	1.29%	107B
ESSILORLUXOTTICA	25.57x	2.52x	10.18x	2.82%	75.31B
CENCORA, INC.	16.84x	0.2x	12.36x	0.77%	58.7B
BECTON, DICKINSON AND COMPANY	35.07x	3.4x	11.63x	2.16%	49.57B
HOYA CORPORATION	28.32x	6.98x	18.05x	1.41%	49.27B
IDEXX LABORATORIES, INC.	36.13x	8.98x	25.25x	-.--%	42.02B
DEXCOM, INC.	34.73x	6.11x	19.17x	-.--%	32.69B
Average	28.93x	4.75x	16.66x	1.45%	72.71B
Weighted average by Cap.	26.45x	4.15x	15.12x	1.9%