The Discounted Cash Flow (DCF) valuation of Waters Corp (WAT) is 193.11 USD. With the latest stock price at 304.24 USD, the upside of Waters Corp based on DCF is -36.5%.
Based on the latest price of 304.24 USD and our DCF valuation, Waters Corp (WAT) is a sell. selling WAT stocks now will result in a potential gain of 36.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.8% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 130.77 - 379.23 | 193.11 |
| Upside | -57.0% - 24.6% | -36.5% |