The Discounted Cash Flow (DCF) valuation of Waters Corp (WAT) is 287.86 USD. With the latest stock price at 303.68 USD, the upside of Waters Corp based on DCF is -5.2%.
Based on the latest price of 303.68 USD and our DCF valuation, Waters Corp (WAT) is a sell. selling WAT stocks now will result in a potential gain of 5.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.2% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 195.92 - 547.20 | 287.86 |
| Upside | -35.5% - 80.2% | -5.2% |