Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Pharmaceuticals & Biotech
/
Waters
WAT
Waters
Pharma Cost Pressures Will Erode Value But Foster Adaptation
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 15 Analysts
Published
10 Aug 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$300.00
0.7% overvalued
intrinsic discount
20 Aug
US$302.19
Loading
1Y
-11.7%
7D
3.6%
Author's Valuation
US$300.0
0.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$300.0
0.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
4b
2014
2017
2020
2023
2025
2026
2028
Revenue US$3.6b
Earnings US$912.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.86%
Life Sciences revenue growth rate
0.33%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.31%
Calculation
US$912.84m
Earnings '28
x
23.96x
PE Ratio '28
=
US$21.87b
Market Cap '28
US$21.87b
Market Cap '28
/
59.97m
No. shares '28
=
US$364.73
Share Price '28
US$364.73
Share Price '28
Discounted to 2025 @ 7.31% p.a.
=
US$295.15
Fair Value '25