Valuation West Pharmaceutical Services, Inc.

Stocks

Market Closed - NYSE Other stock markets 23:03:42 17/07/2026 +03			After hours 03:00:00
358.24 ^USD	-1.16%		329.10	-8.14%

01:18am	Abbott investigates two separate cyber incidents, says no operations affected	RE
07-17	US companies face rise in cyber attacks	RE

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	25,309	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	27.86%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	24,801	24,568	24,256
Change	-	-51.82%	51.78%	-7.74%	-18.07%	29.13%	-0.94%	-1.27%
P/E	54.1x	30.4x	44.7x	49x	40.5x	42.6x	37.2x	33.1x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	8.09x	7.14x	6.28x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.8x	2.6x	2.6x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.59x	7.16x	6.67x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.44x	6.95x	6.4x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	26.9x	24.2x	21.5x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	33.5x	29.8x	26.3x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	54x	45.5x	37.5x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.85%	2.2%	2.67%
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%	0.24%	0.27%	0.31%
EPS ²	8.67	7.73	7.88	6.69	6.79	8.416	9.619	10.82
Distribution rate	7.96%	9.57%	9.9%	12.3%	12.5%	10.4%	9.95%	10.1%
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	764.8
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-508.1	-741.3	-1,052
Reference price ²	469.01	235.35	352.12	327.56	275.14	358.24	358.24	358.24
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	70,648	-	-
Announcement Date	2/17/22 A	2/16/23 A	2/15/24 A	2/13/25 A	2/12/26 A	-	-	-

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.	43.07x	7.53x	27.18x	0.24%	25.31B
ABBOTT LABORATORIES	25.6x	3.46x	13.25x	2.51%	175B
MEDTRONIC PLC	18.96x	3.32x	11.67x	3.56%	106B
CENCORA, INC.	17.13x	0.19x	12.1x	0.77%	59.91B
HOYA CORPORATION	31.6x	7.68x	20.07x	1.27%	51.95B
BECTON, DICKINSON AND COMPANY	39.85x	3.15x	10.75x	2.41%	43.58B
MEDLINE INC.	39.41x	1.42x	12.54x	0.25%	33.65B
DEXCOM, INC.	31.86x	5.68x	18.11x	-.--%	29.58B
STERIS PLC	24.33x	3.55x	12.77x	1.19%	21.23B
SARTORIUS STEDIM BIOTECH	47.64x	6.4x	20.55x	0.46%	20.68B
Average	31.94x	4.24x	15.90x	1.26%	56.77B
Weighted average by Cap.	27.78x	3.74x	14.34x	1.91%