The Discounted Cash Flow (DCF) valuation of Waters Corp (WAT) is 203.82 USD. With the latest stock price at 304.24 USD, the upside of Waters Corp based on DCF is -33.0%.
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 33.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.4% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 138.46 - 397.44 | 203.82 |
| Upside | -54.5% - 30.6% | -33.0% |