The Discounted Cash Flow (DCF) valuation of Waters Corp (WAT) is 404.90 USD. With the latest stock price at 344.06 USD, the upside of Waters Corp based on DCF is 17.7%.
Based on the latest price of 344.06 USD and our DCF valuation, Waters Corp (WAT) is a buy. buying WAT stocks now will result in a potential gain of 17.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.4% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 258.47 - 962.13 | 404.90 |
| Upside | -24.9% - 179.6% | 17.7% |