WST
West Pharmaceutical Services Inc
Price:  
358.72 
USD
Volume:  
327,830.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WST Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of West Pharmaceutical Services Inc (WST) is 262.79 USD. This WST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 358.72 USD, the upside of West Pharmaceutical Services Inc is %.

The range of the Intrinsic Value is 179.58 - 537.08 USD

358.72 USD
Stock Price
262.79 USD
Intrinsic Value
Intrinsic Value Details

WST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 179.58 - 537.08 262.79 -26.7%
DCF (Growth 10y) 218.91 - 627.34 314.81 -12.2%
DCF (EBITDA 5y) 237.77 - 338.15 265.19 -26.1%
DCF (EBITDA 10y) 266.41 - 401.85 308.41 -14.0%
Fair Value 200.50 - 200.50 200.50 -44.11%
P/E 289.47 - 357.37 352.17 -1.8%
EV/EBITDA 163.76 - 346.35 234.59 -34.6%
EPV 75.93 - 102.45 89.19 -75.1%
DDM - Stable 81.09 - 342.09 211.59 -41.0%
DDM - Multi 138.64 - 461.48 214.05 -40.3%

WST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,541.69
Beta 1.29
Outstanding shares (mil) 73.99
Enterprise Value (mil) 25,894.59
Market risk premium 4.60%
Cost of Equity 8.52%
Cost of Debt 4.31%
WACC 8.48%