The Discounted Cash Flow (DCF) valuation of Waters Corp (WAT) is 364.59 USD. With the latest stock price at 390.35 USD, the upside of Waters Corp based on DCF is -6.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.6% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 233.48 - 822.86 | 364.59 |
| Upside | -40.2% - 110.8% | -6.6% |