The Discounted Cash Flow (DCF) valuation of Waters Corp (WAT) is 232.93 USD. With the latest stock price at 317.96 USD, the upside of Waters Corp based on DCF is -26.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.5% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 152.22 - 476.83 | 232.93 |
| Upside | -52.1% - 50.0% | -26.7% |