Waters Corporation

Waters Corporation

WATยทNYSE

$379.77

+2.1%
HealthcareMedical - Diagnostics & Research

Waters Corporation, a specialty measurement company, provides analytical workflow solutions in Asia, the Americas, and Europe. It operates through two segments, Waters and TA. The company designs, manufactures, sells, and services high and ultra-performance liquid chromatography, as well as mass spectrometry (MS) technology systems and support products, including chromatography columns, other consumable products, and post-warranty service plans. It also designs, manufactures, sells, and services thermal analysis, rheometry, and calorimetry instruments; and develops and supplies software-based products that interface with its instruments, as well as other manufacturers' instruments. Its MS technology instruments are used in drug discovery and development comprising clinical trial testing, the analysis of proteins in disease processes, nutritional safety analysis, and environmental testing. The company offers thermal analysis, rheometry, and calorimetry instruments for use in predicting the suitability and stability of fine chemicals, pharmaceuticals, water, polymers, metals, and viscous liquids for various industrial, consumer good, and healthcare products, as well as for life science research. Its products are used by life science, pharmaceutical, biochemical, industrial, nutritional safety, environmental, academic, and governmental customers working in research and development, quality assurance, and other laboratory applications. Waters Corporation was founded in 1958 and is headquartered in Milford, Massachusetts.

At a Glance

Live Snapshot
Market Cap$24.75B
EPS10.8000
P/E Ratio35.16
Earnings Date08/03/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 35.2).

Valuation inputs: P/E 35.2, earnings yield +2.8%, momentum +2.1%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +25.1%, ROIC +15.0%).

Profitability stack: net margin +20.3%, ROE +25.1%, ROIC +15.0%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +49.6%, momentum +2.1%, net margin +20.3%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

wat

Waters Corporation Market vs Earnings Trajectory

WAT ยท NYSE

Loading price and EPS data...

Waters Corporation

Waters Corporation Fair Value Envelope

WAT ยท NYSE

Our analysis suggests that WAT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $379.77, this represents a potential HIDDEN relative to our calculated worth for Waters Corporation.

Intrinsic Value
Current Price: $379.77
3Y-8.0%
5Y+29.0%
10Y+67.0%
3Y+7.0%
5Y+34.0%
10Y+46.0%
3Y-9.0%
5Y+23.0%
10Y+23.0%
3Y+7.0%
5Y-17.0%
10Y+4.0%
3Y+26.0%
5Y-13.0%
10Y+1.0%
3Y+55.0%
5Y+79.0%
10Y+9.0%
Waters Corporation

Waters Corporation Profit Bridge

WAT ยท NYSE
Revenue3.17B
Cost of Goods Sold (1.34B)
Gross Profit1.83B
Operating Expenses (935.45M)
Operating Income893.22M
Interest Expense (50.77M)
Other Income/Expense-138.34M
Pretax Income754.88M
Income Tax (112.25M)
Net Income642.63M
Net Income
642.63M

Profitability Analysis

Gross Margin

57.8%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

28.2%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

20.3%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

14.9%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Exceptional profitability across all levels: Strong pricing power, efficient operations, and healthy bottom line indicate a high-quality business with sustainable competitive advantages.

57.77%
Gross Profit Margin
-3%
3Y-
5Y+1.0%
10Y-2.0%
28.22%
Operating Profit Margin
1%
3Y-4.0%
5Y+3.0%
10Y-2.0%
20.30%
Net Profit Margin
-6%
3Y-15.0%
5Y-8.0%
10Y-16.0%
25.09%
Return on Equity
-28%
3Y-82.0%
5Y-89.0%
10Y+11.0%
12.64%
Return on Assets
-10%
3Y-41.0%
5Y-31.0%
10Y+13.0%
14.96%
Return on Invested Capital
-19%
3Y-48.0%
5Y-40.0%
10Y+17.0%
WAT

Waters Corporation Cash Conversion Engine

WAT ยท NYSE
Net Income642.63M
Depreciation & Amortization206.24M
Stock-Based Compensation54.13M
Change in Working Capital-250.44M
Others0.00
Capital Expenditures-112.75M
Free Cash Flow539.81M

Cash Flow Quality Analysis

FCF Conversion Rate

84.0%

Strong cash conversion. Most reported earnings translate into actual cash flow, suggesting solid fundamentals.

CapEx Intensity

17.3%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-12.9%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

-$250.44M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

wat

Waters Corporation Funding & Solvency Profile

WAT ยท NYSE
Cash & Cash Equivalents462.00M
Net Receivables1.76B
Inventory1.50B
Other Current Assets0.00
Total Current Assets4 B
Property, Plant & Equipment1.52B
Goodwill & Intangible Assets18.10B
Long-Term Investments0.00
Other Non-Current Assets1.20B
Total Non-Current Assets3 B
Total Assets
24.53B

Financial Health Analysis

Debt-to-Equity Ratio

0.60x

Balanced capital structure with moderate leverage. Equity exceeds debt, suggesting healthy financial stability.

Working Capital

4 B

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

15% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

wat

Waters Corporation Street Expectations Map

WAT ยท NYSE

Wall Street analysts project that WAT stock may experience modest gains over the coming 12 months. The consensus 1-year price target stands at 402.75, with estimates ranging from a low of 350.00 to a high of 480.00.

Lowest Target
350.00
-7.84%
Consensus Target
402.75
6.05%
Highest Target
480.00
26.39%

The consensus 1-year price target stands at 402.75, with estimates ranging from a low of 350.00 to a high of 480.00.

Analyst Consensus Analysis

Upside Potential

+6.0%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

32.3% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Risk-Reward Profile

3.37x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

wat

Waters Corporation Insider Positioning

WAT ยท NYSE

During the last 12 months, insiders have purchased $451K worth of WAT shares, with no selling activity reported.

3 Months

Bought

1.5K

451.07K

Sold

0

0.00

Net Activity

+451K

+$451K

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

1
FRH

Fearon Richard H

Director

1.0K sharesโ€ข1 transactions

$306K

2
JW

Jiang Wei

Director

500 sharesโ€ข1 transactions

$145K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $451K net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Recent Trend (3 Months)

$451K

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

High Buying

2 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

No Dividend Yield Data

WAT has not reported any dividend yield values in the available annual periods.

ย 

wat Dividend History

WAT
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%