The Discounted Cash Flow (DCF) valuation of West Pharmaceutical Services Inc (WST) is 319.23 USD. With the latest stock price at 286.48 USD, the upside of West Pharmaceutical Services Inc based on DCF is 11.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.7% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 196.18 - 993.30 | 319.23 |
| Upside | -31.5% - 246.7% | 11.4% |