Valuation West Pharmaceutical Services, Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. 14/08/2026			5-day change	1st Jan Change
281.30 ^CHF	-0.71%		-1.79%	-

08-03	Is everything under control?
08-01	Amgen discloses data breach involving patient health information	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	24,591	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	24.23%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	24,087	23,552	23,132
Change	-	-51.82%	51.78%	-7.74%	-18.07%	25.42%	-2.22%	-1.78%
P/E	54.1x	30.4x	44.7x	49x	40.5x	40.7x	35.4x	31.6x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	7.85x	6.85x	6.06x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.5x	2.4x	2.6x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.29x	6.86x	6.38x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.14x	6.57x	6x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	25.6x	22.6x	20x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	31.8x	27.8x	24.3x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	55.9x	41.5x	31.9x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.79%	2.41%	3.13%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.9025	0.9729	1.121
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.26%	0.28%	0.32%
EPS ²	8.67	7.73	7.88	6.69	6.79	8.575	9.865	11.04
Distribution rate	7.96%	9.57%	9.9%	12.3%	12.5%	10.5%	9.86%	10.2%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,375	3,587	3,854
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	940.4	1,041	1,159
EBIT ¹	762.4	762	690.6	572.8	622.4	757.5	848.4	952.3
Net income ¹	661.8	585.9	593.4	492.7	493.7	614.5	701.2	778
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-503.3	-1,039	-1,458
Reference price ²	469.01	235.35	352.12	327.56	275.14	349.42	349.42	349.42
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	70,376	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABBOTT LABORATORIES	31.91x	4.3x	16.65x	2.31%	193B
MEDTRONIC PLC	20.68x	3.58x	12.58x	3.26%	117B
CENCORA, INC.	17.18x	0.2x	12.43x	0.76%	59.89B
HOYA CORPORATION	32.51x	8.12x	20.71x	1.22%	56.01B
BECTON, DICKINSON AND COMPANY	35.34x	3.41x	11.7x	2.14%	49.96B
DEXCOM, INC.	35.98x	6.33x	19.87x	-.--%	33.87B
MEDLINE INC.	46.51x	1.32x	12.08x	0.16%	31.36B
TERUMO CORPORATION	20.88x	3.19x	11.7x	1.4%	24.77B
WEST PHARMACEUTICAL SERVICES, INC.	40.75x	7.14x	25.62x	0.26%	24.59B
Average	31.30x	4.18x	15.93x	1.28%	65.53B
Weighted average by Cap.	29.45x	4.06x	15.49x	1.85%