The Discounted Cash Flow (DCF) valuation of Waters Corp (WAT) is 277.30 USD. With the latest stock price at 352.51 USD, the upside of Waters Corp based on DCF is -21.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.8% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 177.59 - 608.41 | 277.30 |
| Upside | -49.6% - 72.6% | -21.3% |