WEST PHARMACEUTICAL SERVICES INC (WST)
Surgical & Medical Instruments & Apparatus · Healthcare · $23.4B
Intrinsic Value (Consensus)
$92.08
Current Price
$329.58
Margin of Safety
-72.1%
72.1% Above Intrinsic Value
Value: $92
Price: $330
Valuation Model Estimates
Current Price: $329.58
DCF (Discounted Cash Flow)
$83.85
Graham Number
$82.73
Earnings Power Value
$65.92
Relative Value (P/E)
$135.80
Dividend Discount Model
$2.65
Consensus Value
$92.08
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
63
Profitability
22/25
Strength
24/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $6.79
- EPS (Forward)
- $6.93
- Book Value
- $44.80
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 15.5%
- Debt/Equity
- 6%
- Revenue Growth
- 6.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance