Valuation Waters Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 18:26:43 08/06/2026 +04			5-day change	1st Jan Change
476.58 ^BRL	+11.39%		-.--%	-9.22%

08-27	Waters Shares Rise After Piper Sandler Upgrade	MT
08-27	Piper Sandler Upgrades Waters to Overweight From Neutral, $480 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,742	20,352	19,466	22,027	22,613	40,743	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	80.17%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	23,433	44,771	43,299	41,993
Change	-	-9.46%	-0.09%	8.88%	0.45%	91.06%	-3.29%	-3.02%
P/E	33.4x	29.2x	30.4x	34.6x	35.3x	72.6x	35.9x	35.8x
PBR	61.6x	41x	17x	12.1x	8.86x	2.46x	2.33x	2.11x
PEG	-	5.82x	-4.01x	-28.85x	75.61x	-1.5x	0x	191.48x
Capitalization / Revenue	8.16x	6.85x	6.58x	7.45x	7.14x	6.3x	5.71x	5.38x
EV / Revenue	8.5x	7.22x	7.25x	7.89x	7.4x	6.92x	6.07x	5.55x
EV / EBITDA	24.5x	20.9x	19.9x	21.1x	20x	21.1x	18.2x	16.2x
EV / EBIT	28.2x	23.9x	23.5x	25.5x	24.3x	24.6x	20.8x	18.5x
EV / FCF	40.4x	49.2x	48.5x	37.6x	43.4x	61.2x	27.3x	23x
FCF Yield	2.47%	2.03%	2.06%	2.66%	2.3%	1.63%	3.66%	4.34%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	11.17	11.73	10.84	10.71	10.76	5.712	11.56	11.58
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,786	2,972	2,956	2,958	3,165	6,468	7,134	7,571
EBITDA ¹	965.9	1,029	1,079	1,108	1,171	2,124	2,384	2,595
EBIT ¹	841.4	898.1	912.9	916.3	964.4	1,818	2,086	2,275
Net income ¹	692.8	707.8	642.2	637.8	642.6	579.2	1,183	1,086
Net Debt ¹	944.6	1,093	1,960	1,301	819.6	4,029	2,557	1,250
Reference price ²	372.60	342.58	329.23	370.98	379.83	414.69	414.69	414.69
Nbr of stocks (in thousands)	61,036	59,408	59,127	59,376	59,535	98,248	-	-
Announcement Date	01/02/22	15/02/23	06/02/24	12/02/25	09/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THERMO FISHER SCIENTIFIC, INC.	30.98x	5.47x	20.96x	0.3%	230B
DANAHER CORPORATION	36.45x	6.54x	20.74x	0.66%	152B
INTUITIVE SURGICAL, INC.	40.87x	10.62x	23.48x	-.--%	132B
BOSTON SCIENTIFIC CORPORATION	17.48x	3.59x	11.63x	-.--%	67.88B
EDWARDS LIFESCIENCES CORPORATION	35.65x	7.16x	22.63x	-.--%	52B
SIEMENS HEALTHINEERS AG	19.58x	2.35x	11.75x	2.61%	51.05B
AGILENT TECHNOLOGIES, INC.	29.98x	5.8x	19.77x	0.67%	43.38B
WATERS CORPORATION	72.6x	6.92x	21.08x	-.--%	40.74B
RESMED, INC.	20.86x	5.8x	14.97x	1.11%	34.67B
Average	33.83x	6.03x	18.56x	0.59%	89.25B
Weighted average by Cap.	33.69x	6.37x	19.75x	0.46%