Waters Corp
NYSE:WAT

Watchlist Manager
Waters Corp Logo
Waters Corp
NYSE:WAT
Watchlist
Price: 396.75 USD 0.03% Market Closed
Market Cap: 23.6B USD

Intrinsic Value

The intrinsic value of one WAT stock under the Base Case scenario is 312.44 USD. Compared to the current market price of 396.75 USD, Waters Corp is Overvalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WAT Intrinsic Value
312.44 USD
Overvaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Waters Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about WAT?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is WAT valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Waters Corp.

Explain Valuation
Compare WAT to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

The rapid consolidation of key pharmaceutical clients, combined with pressured R&D budgets, could curtail demand for Waters’ premium chromatography and mass spectrometry instruments, putting a cap on near-term revenue growth.

Strong competition from larger players such as Thermo Fisher Scientific and Agilent, which can bundle products and services more effectively, risks eroding Waters’ market share in critical segments like biopharma and food safety testing.

Waters’ heavy reliance on a specialized product lineup leaves it vulnerable to niche market downturns or technological disruption, potentially limiting its ability to adapt quickly to shifting research priorities in life sciences.

Bull Theses

Waters’ leadership in high-end liquid chromatography and mass spectrometry makes its instruments indispensable for cutting-edge pharmaceutical and biopharmaceutical research, positioning it to capture growth from increasing biologics development pipelines.

Ongoing investments in new product launches, such as advanced mass spectrometry tools and informatics solutions, should expand Waters’ addressable market and deepen relationships with both academic and industrial clients.

Waters maintains a robust service model and strong customer loyalty, reflected in recurring revenues from consumables and software, which help stabilize its cash flows and reinforce its premium brand reputation.

Show More Less
How do you feel about WAT?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Waters Corp

Current Assets 1.9B
Cash & Short-Term Investments 459.1m
Receivables 748.5m
Other Current Assets 711.6m
Non-Current Assets 2.9B
PP&E 713.4m
Intangibles 1.9B
Other Non-Current Assets 320.9m
Current Liabilities 1.3B
Accounts Payable 115.7m
Accrued Liabilities 120.4m
Other Current Liabilities 1B
Non-Current Liabilities 1.3B
Long-Term Debt 947.2m
Other Non-Current Liabilities 333.4m
Efficiency

Free Cash Flow Analysis
Waters Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Waters Corp

Revenue
3.1B USD
Cost of Revenue
-1.3B USD
Gross Profit
1.8B USD
Operating Expenses
-1B USD
Operating Income
824.3m USD
Other Expenses
-175.5m USD
Net Income
648.8m USD
Fundamental Scores

WAT Profitability Score
Profitability Due Diligence

Waters Corp's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
Healthy Operating Margin
62/100
Profitability
Score

Waters Corp's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

WAT Solvency Score
Solvency Due Diligence

Waters Corp's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
65/100
Solvency
Score

Waters Corp's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WAT Price Targets Summary
Waters Corp

Wall Street analysts forecast WAT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WAT is 416.74 USD with a low forecast of 354.94 USD and a high forecast of 504 USD.

Lowest
Price Target
354.94 USD
11% Downside
Average
Price Target
416.74 USD
5% Upside
Highest
Price Target
504 USD
27% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for WAT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

WAT Insider Trading
Buy and sell transactions by insiders

WAT News

Other Videos
What is the Intrinsic Value of one WAT stock?

The intrinsic value of one WAT stock under the Base Case scenario is 312.44 USD.

Is WAT stock undervalued or overvalued?

Compared to the current market price of 396.75 USD, Waters Corp is Overvalued by 21%.

Back to Top