WAT
Waters Corp
Price:  
294.94 
USD
Volume:  
251,820.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WAT Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Waters Corp (WAT) is 228.80 USD. This WAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 294.94 USD, the upside of Waters Corp is %.

The range of the Intrinsic Value is 150.08 - 462.91 USD

294.94 USD
Stock Price
228.80 USD
Intrinsic Value
Intrinsic Value Details

WAT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 150.08 - 462.91 228.80 -22.4%
DCF (Growth 10y) 160.28 - 451.22 234.38 -20.5%
DCF (EBITDA 5y) 240.61 - 339.91 277.51 -5.9%
DCF (EBITDA 10y) 228.12 - 347.21 273.90 -7.1%
Fair Value 50.87 - 50.87 50.87 -82.75%
P/E 287.68 - 344.32 310.09 5.1%
EV/EBITDA 236.74 - 360.09 288.15 -2.3%
EPV 83.97 - 129.54 106.76 -63.8%
DDM - Stable 84.45 - 295.71 190.08 -35.6%
DDM - Multi 105.12 - 295.25 156.14 -47.1%

WAT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,495.84
Beta 1.56
Outstanding shares (mil) 59.32
Enterprise Value (mil) 19,214.31
Market risk premium 4.60%
Cost of Equity 9.76%
Cost of Debt 4.53%
WACC 9.07%