As of 2025-10-24, the Intrinsic Value of West Pharmaceutical Services Inc (WST) is 306.57 USD. This WST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 307.25 USD, the upside of West Pharmaceutical Services Inc is -0.20%.
The range of the Intrinsic Value is 203.53 - 676.39 USD
Based on its market price of 307.25 USD and our intrinsic valuation, West Pharmaceutical Services Inc (WST) is overvalued by 0.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 203.53 - 676.39 | 306.57 | -0.2% |
| DCF (Growth 10y) | 238.51 - 743.22 | 349.17 | 13.6% |
| DCF (EBITDA 5y) | 133.94 - 176.68 | 154.27 | -49.8% |
| DCF (EBITDA 10y) | 172.36 - 229.80 | 198.94 | -35.3% |
| Fair Value | 143.38 - 143.38 | 143.38 | -53.33% |
| P/E | 294.46 - 310.12 | 307.51 | 0.1% |
| EV/EBITDA | 73.77 - 144.22 | 100.57 | -67.3% |
| EPV | 71.23 - 90.76 | 81.00 | -73.6% |
| DDM - Stable | 87.17 - 397.41 | 242.29 | -21.1% |
| DDM - Multi | 162.75 - 568.82 | 252.14 | -17.9% |
| Market Cap (mil) | 22,094.35 |
| Beta | 0.72 |
| Outstanding shares (mil) | 71.91 |
| Enterprise Value (mil) | 22,094.35 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.49% |
| Cost of Debt | 4.25% |
| WACC | 7.45% |