The Discounted Cash Flow (DCF) valuation of West Pharmaceutical Services Inc (WST) is 311.12 USD. With the latest stock price at 318.22 USD, the upside of West Pharmaceutical Services Inc based on DCF is -2.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.8% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 201.41 - 753.29 | 311.12 |
| Upside | -36.7% - 136.7% | -2.2% |