Valuation Waters Corporation Sao Paulo

Stocks

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

08-24	Waters' Q4 Guide Conservative, 2027 Growth Could Reach High Single Digits, RBC Says	MT
08-21	Waters Corporation Announces Executive Changes	CI

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	40,718	-	-
Change	-	-10.51%	-4.35%	13.16%	2.66%	80.06%	-	-
Enterprise Value (EV) ¹	23,687	21,445	21,426	23,329	23,433	44,747	43,275	41,968
Change	-	-9.46%	-0.09%	8.88%	0.45%	90.96%	-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	2.32x	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	5.54x
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	20.7x	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%	4.35%
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	414.44	414.44	414.44
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.	31.28x	5.51x	21.14x	0.29%	232B
DANAHER CORPORATION	36.43x	6.54x	20.73x	0.66%	152B
INTUITIVE SURGICAL, INC.	40.78x	10.6x	23.43x	-.--%	131B
BOSTON SCIENTIFIC CORPORATION	18.61x	3.79x	12.3x	-.--%	72.26B
SIEMENS HEALTHINEERS AG	19.67x	2.36x	11.79x	2.59%	51.57B
EDWARDS LIFESCIENCES CORPORATION	35.91x	7.21x	22.81x	-.--%	52.38B
AGILENT TECHNOLOGIES, INC.	30.1x	6x	20.58x	0.66%	43.71B
WATERS CORPORATION	72.56x	6.92x	21.07x	-.--%	40.72B
ILLUMINA, INC.	45.46x	7.4x	26.11x	-.--%	33.97B
Average	36.76x	6.26x	19.99x	0.47%	90.01B
Weighted average by Cap.	34.82x	6.46x	20.33x	0.41%