Valuation West Pharmaceutical Services, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:02:43 16/07/2026 +04			5-day change	1st Jan Change
359.00 ^USD	+0.38%		+1.50%	+30.48%

07:27pm	TD Cowen Adjusts Price Target on West Pharmaceutical Services to $410 From $365, Maintains Buy Rating	MT
07-15	West Pharmaceutical Services, Inc. and Daikyo Seiko, Ltd. Enter Distributorship Agreements	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,744	17,424	26,053	23,723	19,795	25,267	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	27.65%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	24,759	24,526	24,305
Change	-	-51.82%	51.78%	-7.74%	-18.07%	28.91%	-0.94%	-0.9%
P/E	54.1x	30.4x	44.7x	49x	40.5x	42.5x	37.2x	33.5x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	8.08x	7.13x	6.27x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.8x	2.6x	3x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.58x	7.14x	6.66x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.43x	6.93x	6.41x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	26.8x	24.1x	21.5x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	33.4x	29.8x	26.4x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	53.9x	45.5x	37.5x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.85%	2.2%	2.66%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.8774	0.9571	1.094
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.25%	0.27%	0.31%
EPS ²	8.67	7.73	7.88	6.69	6.79	8.416	9.619	10.68
Distribution rate	7.96%	9.57%	9.9%	12.3%	12.5%	10.4%	9.95%	10.2%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,333	3,537	3,792
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	923.3	1,017	1,129
EBIT ¹	762.4	762	690.6	572.8	622.4	741.1	823.5	922
Net income ¹	661.8	585.9	593.4	492.7	493.7	604.2	685.6	754.9
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-508.1	-741.3	-961.7
Reference price ²	469.01	235.35	352.12	327.56	275.14	357.65	357.65	357.65
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	70,648	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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.($)
WEST PHARMACEUTICAL SERVICES, INC.	42.5x	7.43x	26.82x	0.25%	25.27B
ABBOTT LABORATORIES	22x	3.32x	12.36x	2.86%	155B
MEDTRONIC PLC	17.99x	3.16x	11.14x	3.74%	102B
CENCORA, INC.	16.81x	0.19x	11.89x	0.78%	58.81B
HOYA CORPORATION	32.32x	7.84x	20.51x	1.24%	52.82B
BECTON, DICKINSON AND COMPANY	37.54x	2.99x	10.27x	2.56%	41.51B
MEDLINE INC.	37.06x	1.36x	11.95x	0.21%	32.69B
DEXCOM, INC.	30.28x	5.4x	17.21x	-.--%	28.6B
STERIS PLC	22.96x	3.36x	12.09x	1.26%	20.34B
SARTORIUS STEDIM BIOTECH	47.92x	6.43x	20.66x	0.45%	20.99B
Average	30.74x	4.15x	15.49x	1.34%	53.75B
Weighted average by Cap.	26.26x	3.67x	13.94x	2.03%