The Discounted Cash Flow (DCF) valuation of Waters Corp (WAT) is 160.96 USD. With the latest stock price at 425.21 USD, the upside of Waters Corp based on DCF is -62.1%.
Based on the latest price of 425.21 USD and our DCF valuation, Waters Corp (WAT) is a sell. selling WAT stocks now will result in a potential gain of 62.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.0% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 90.10 - 417.79 | 160.96 |
| Upside | -78.8% - -1.7% | -62.1% |