investorscraft@gmail.com

Intrinsic ValueWaters Corporation (0LTI.L)

Previous Close£370.18
Intrinsic Value
Upside potential
Previous Close
£370.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Waters Corporation is a global leader in analytical workflow solutions, specializing in high-performance liquid chromatography (HPLC), mass spectrometry (MS), and thermal analysis instruments. The company serves a diverse clientele, including pharmaceutical, life sciences, industrial, and environmental sectors, with a focus on research, quality assurance, and laboratory applications. Its revenue model is driven by instrument sales, consumables, and post-warranty service plans, ensuring recurring income streams. Waters operates through two segments—Waters and TA—each catering to distinct but complementary market needs. The company’s strong R&D capabilities and technological leadership position it as a preferred partner for complex analytical challenges, particularly in drug discovery and development. Its products are critical for ensuring regulatory compliance and operational efficiency across industries, reinforcing its competitive moat. With a global footprint spanning Asia, the Americas, and Europe, Waters benefits from diversified demand and long-term customer relationships, underpinning its stable market position.

Revenue Profitability And Efficiency

Waters Corporation reported revenue of $2.96 billion for the fiscal year, with net income of $637.8 million, reflecting a robust margin. The company’s operating cash flow stood at $762.1 million, supported by efficient working capital management. Capital expenditures of $142.5 million indicate disciplined reinvestment in innovation and infrastructure, aligning with its growth strategy. The absence of dividends suggests a focus on retaining earnings for strategic initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $10.71 underscores its strong earnings power, driven by high-margin instrument sales and recurring service revenue. Waters’ capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with operating cash flow covering interest obligations comfortably. Its focus on high-value analytical solutions enhances return on invested capital.

Balance Sheet And Financial Health

Waters maintains a solid balance sheet with $324.4 million in cash and equivalents, though total debt of $1.7 billion indicates leverage. The company’s liquidity position is adequate, with operating cash flow sufficient to service debt. Its financial health is supported by stable revenue streams and a disciplined approach to capital allocation, mitigating risks associated with its debt load.

Growth Trends And Dividend Policy

Waters has demonstrated consistent growth in revenue and profitability, leveraging its technological leadership and expanding global demand for analytical solutions. The company does not pay dividends, opting instead to reinvest in R&D and market expansion. This strategy aligns with its long-term focus on innovation and capturing growth opportunities in emerging markets and applications.

Valuation And Market Expectations

With a market capitalization of $20.4 billion and a beta of 1.14, Waters is valued as a growth-oriented player in the healthcare sector. The market likely prices in its leadership in niche analytical technologies and recurring revenue potential. The absence of dividends may limit appeal to income-focused investors, but growth prospects justify premium valuation metrics.

Strategic Advantages And Outlook

Waters’ strategic advantages include its technological expertise, strong brand, and global distribution network. The company is well-positioned to benefit from increasing demand for precision analytical tools in pharmaceuticals and life sciences. Challenges include competitive pressures and macroeconomic volatility, but its focus on innovation and customer-centric solutions provides a resilient outlook. Long-term growth will hinge on expanding its product portfolio and penetrating emerging markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount