The Discounted Cash Flow (DCF) valuation of Waters Corp (WAT) is 394.48 USD. With the latest stock price at 350.22 USD, the upside of Waters Corp based on DCF is 12.6%.
Based on the latest price of 350.22 USD and our DCF valuation, Waters Corp (WAT) is a buy. buying WAT stocks now will result in a potential gain of 12.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 255.70 - 887.01 | 394.48 |
| Upside | -27.0% - 153.3% | 12.6% |