Tearsheet

Waters (WAT)


Market Price (12/18/2025): $376.82 | Market Cap: $22.4 Bil
Sector: Health Care | Industry: Life Sciences Tools & Services

Waters (WAT)


Market Price (12/18/2025): $376.82
Market Cap: $22.4 Bil
Sector: Health Care
Industry: Life Sciences Tools & Services

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Attractive operating margins
Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is 27%
Weak multi-year price returns
2Y Excs Rtn is -22%, 3Y Excs Rtn is -58%
Expensive valuation multiples
P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 25x, P/EPrice/Earnings or Price/(Net Income) is 28x
1 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 23%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 19%
  Key risks
WAT key risks include [1] substantial execution and integration challenges stemming from its large-scale acquisition of BD's Biosciences & Diagnostic Solutions unit.
2 Low stock price volatility
Vol 12M is 36%
  
3 Megatrend and thematic drivers
Megatrends include Precision Medicine, Biotechnology & Genomics, and Water Infrastructure. Themes include Biopharmaceutical R&D, Show more.
  
0 Attractive operating margins
Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is 27%
1 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 23%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 19%
2 Low stock price volatility
Vol 12M is 36%
3 Megatrend and thematic drivers
Megatrends include Precision Medicine, Biotechnology & Genomics, and Water Infrastructure. Themes include Biopharmaceutical R&D, Show more.
4 Weak multi-year price returns
2Y Excs Rtn is -22%, 3Y Excs Rtn is -58%
5 Expensive valuation multiples
P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 25x, P/EPrice/Earnings or Price/(Net Income) is 28x
6 Key risks
WAT key risks include [1] substantial execution and integration challenges stemming from its large-scale acquisition of BD's Biosciences & Diagnostic Solutions unit.

Valuation, Metrics & Events

WAT Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

The requested time period of August 31, 2025, to December 18, 2025, is in the future. Therefore, I cannot provide factual information about Waters Corporation (WAT) stock movements or the reasons for a 25% change during this future period. However, based on available news and financial reporting that projects into 2025, Waters Corporation has reported its Q2 2025 financial results and provided guidance for Q3 and the full year 2025. Additionally, there is news regarding a planned merger with BD's bioscience and diagnostics businesses expected to close around the end of Q1 2026, which is anticipated to impact Waters' market size and growth. Here are some of the key points that, hypothetically, *could* influence Waters' stock performance in late 2025, based on the type of information available for future projections: 1. 1. Strong Q2 2025 Financial Results and Upbeat Full-Year Guidance: Waters Corporation exceeded its Q2 2025 sales and EPS guidance, reporting 9% sales growth and 12% non-GAAP EPS growth year-over-year. The company subsequently raised its full-year 2025 constant currency sales growth guidance to 5.5%-7.5% and non-GAAP EPS guidance to $12.95-$13.05, reflecting strong execution, robust instrument replacement trends, and growth in key areas like GLP-1s, PFAS, and generics. This positive financial outlook could drive investor confidence and stock appreciation. 2. 2. Q3 2025 Earnings Performance Exceeding Expectations: Waters Corporation exceeded Q3 2025 expectations with an EPS of $3.40 versus a $3.21 forecast and revenue of $800M versus a $781M forecast, leading to a 4.46% stock increase. Revenue grew 8% year-over-year, with particularly strong performance in the pharmaceutical sector. This continued strong performance beyond previous guidance would positively impact the stock. 3.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
WAT Return6%51%-8%-4%13%2%62%
Peers Return44%43%-17%-10%-0%2%57%
S&P 500 Return16%27%-19%24%23%14%108%

Monthly Win Rates [3]
WAT Win Rate58%83%42%42%50%42% 
Peers Win Rate65%80%40%45%43%48% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
WAT Max Drawdown-31%0%-28%-31%-14%-25% 
Peers Max Drawdown-25%-8%-32%-30%-7%-24% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: A, TMO, DHR, RVTY, MTD. See WAT Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/17/2025 (YTD)

How Low Can It Go

Unique KeyEventWATS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-44.3%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven79.4%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-33.5%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven50.3%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven267 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-21.2%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven26.8%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven582 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-61.9%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven162.7%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven708 days1,480 days

Compare to TMO, MTD, CRL, BRKR, AVRT


In The Past

Waters's stock fell -44.3% during the 2022 Inflation Shock from a high on 9/8/2021. A -44.3% loss requires a 79.4% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Waters (WAT)

Better Bets than Waters (WAT)

Latest Trefis Analyses

Trade Ideas

Select past ideas related to WAT. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
CRL_11142025_Dip_Buyer_FCFYield11142025CRLCharles River Laboratories InternationalDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
16.8%16.8%-3.7%
GDRX_11142025_Dip_Buyer_High_CFO_Margins_ExInd_DE11142025GDRXGoodRxDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
-6.4%-6.4%-11.8%
ASTH_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025ASTHAstrana HealthDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
5.2%5.2%-5.5%
SGRY_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025SGRYSurgery PartnersDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
3.4%3.4%-1.4%
TFX_11072025_Dip_Buyer_FCFYield11072025TFXTeleflexDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
14.4%14.4%-5.1%
WAT_9192025_Monopoly_xInd_xCD_Getting_Cheaper09192025WATWatersMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
25.3%25.3%-4.3%
WAT_5312023_Monopoly_xInd_xCD_Getting_Cheaper05312023WATWatersMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
11.4%22.5%-5.8%
WAT_7312022_Monopoly_xInd_xCD_Getting_Cheaper07312022WATWatersMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-8.5%-24.1%-31.5%
WAT_2292020_Monopoly_xInd_xCD_Getting_Cheaper02292020WATWatersMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
11.6%40.5%-16.7%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
CRL_11142025_Dip_Buyer_FCFYield11142025CRLCharles River Laboratories InternationalDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
16.8%16.8%-3.7%
GDRX_11142025_Dip_Buyer_High_CFO_Margins_ExInd_DE11142025GDRXGoodRxDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
-6.4%-6.4%-11.8%
ASTH_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025ASTHAstrana HealthDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
5.2%5.2%-5.5%
SGRY_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025SGRYSurgery PartnersDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
3.4%3.4%-1.4%
TFX_11072025_Dip_Buyer_FCFYield11072025TFXTeleflexDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
14.4%14.4%-5.1%
WAT_9192025_Monopoly_xInd_xCD_Getting_Cheaper09192025WATWatersMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
25.3%25.3%-4.3%
WAT_5312023_Monopoly_xInd_xCD_Getting_Cheaper05312023WATWatersMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
11.4%22.5%-5.8%
WAT_7312022_Monopoly_xInd_xCD_Getting_Cheaper07312022WATWatersMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-8.5%-24.1%-31.5%
WAT_2292020_Monopoly_xInd_xCD_Getting_Cheaper02292020WATWatersMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
11.6%40.5%-16.7%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Waters

Peers to compare with:

Financials

WATATMODHRRVTYMTDMedian
NameWaters Agilent .Thermo F.Danaher Revvity Mettler-. 
Mkt Price377.12136.66562.56222.6396.771,384.68299.88
Mkt Cap22.438.8212.6158.211.228.433.6
Rev LTM3,1066,78843,73524,2682,8133,9425,365
Op Inc LTM8241,4448,0514,6133621,1091,276
FCF LTM6021,0886,1115,017497889989
FCF 3Y Avg5381,3086,8115,6123378871,098
CFO LTM7281,4957,6516,3185759961,246
CFO 3Y Avg6841,6628,3076,8974209891,326

Growth & Margins

WATATMODHRRVTYMTDMedian
NameWaters Agilent .Thermo F.Danaher Revvity Mettler-. 
Rev Chg LTM6.9%4.5%3.2%2.2%3.4%4.8%3.9%
Rev Chg 3Y Avg1.8%0.8%-0.3%-1.9%-7.2%0.4%0.1%
Rev Chg Q8.0%10.1%4.9%4.4%2.2%7.9%6.4%
QoQ Delta Rev Chg LTM2.0%2.4%1.2%1.1%0.5%1.9%1.6%
Op Mgn LTM26.5%21.3%18.4%19.0%12.9%28.1%20.1%
Op Mgn 3Y Avg27.5%21.5%17.6%21.0%12.3%28.6%21.2%
QoQ Delta Op Mgn LTM-1.2%-0.1%0.2%0.6%-0.6%-0.2%-0.2%
CFO/Rev LTM23.4%22.0%17.5%26.0%20.4%25.3%22.7%
CFO/Rev 3Y Avg22.8%24.6%19.3%30.3%15.2%25.6%23.7%
FCF/Rev LTM19.4%16.0%14.0%20.7%17.7%22.6%18.5%
FCF/Rev 3Y Avg17.9%19.4%15.8%24.7%12.2%22.9%18.7%

Valuation

WATATMODHRRVTYMTDMedian
NameWaters Agilent .Thermo F.Danaher Revvity Mettler-. 
Mkt Cap22.438.8212.6158.211.228.433.6
P/S5.74.94.25.83.66.45.3
P/EBIT21.222.221.731.727.922.822.5
P/E27.527.527.940.242.630.129.0
P/CFO24.522.424.022.317.625.323.2
Total Yield3.6%4.5%3.6%2.5%2.5%3.3%3.5%
Dividend Yield0.0%0.8%0.0%0.0%0.2%0.0%0.0%
FCF Yield 3Y Avg2.9%3.7%3.3%3.3%2.7%3.3%3.3%
D/E0.10.10.20.10.30.10.1
Net D/E0.10.10.20.10.20.10.1

Returns

WATATMODHRRVTYMTDMedian
NameWaters Agilent .Thermo F.Danaher Revvity Mettler-. 
1M Rtn-0.2%-5.4%-0.7%1.0%6.3%-0.3%-0.3%
3M Rtn24.2%8.1%19.1%15.6%13.4%8.7%14.5%
6M Rtn11.1%18.8%43.5%14.9%2.7%20.9%16.8%
12M Rtn0.9%1.0%6.8%-4.1%-15.4%11.1%0.9%
3Y Rtn11.4%-6.4%5.8%-2.9%-29.2%-3.0%-3.0%
1M Excs Rtn-1.0%-6.2%-1.5%0.3%5.5%-1.0%-1.0%
3M Excs Rtn21.7%5.9%15.7%12.9%9.0%6.2%10.9%
6M Excs Rtn-1.3%6.4%31.2%2.5%-9.7%8.5%4.5%
12M Excs Rtn-11.4%-12.0%-3.9%-15.7%-27.4%-2.6%-11.7%
3Y Excs Rtn-57.8%-78.5%-68.4%-75.4%-100.0%-75.2%-75.3%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Waters instrument systems1,1091,2101,089891964
Waters service951891877794762
Chemistry consumables541525507432412
Thermal Analysis (TA) instrument systems253252226174191
Thermal Analysis (TA) service10293877478
Total2,9562,9722,7862,3652,407


Price Behavior

Short Interest

Short Interest: As Of Date11282025
Short Interest: Shares Quantity2,356,870
Short Interest: % Change Since 111520252.7%
Average Daily Volume564,132
Days-to-Cover Short Interest4.18
Basic Shares Quantity59,528,000
Short % of Basic Shares4.0%

Earnings Returns History

Expand for More

 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
11/4/20256.3%9.0%14.7%
8/4/2025-1.6%-3.1%2.1%
5/6/2025-2.7%5.3%1.4%
2/12/2025-5.8%-6.7%-10.1%
11/1/202419.8%19.5%19.8%
7/31/20242.6%1.0%4.1%
5/7/20241.9%9.2%-4.0%
2/6/20241.7%-1.4%7.4%
...
SUMMARY STATS   
# Positive151415
# Negative9109
Median Positive2.9%5.3%6.4%
Median Negative-4.3%-4.7%-9.4%
Max Positive19.8%19.5%19.8%
Max Negative-6.8%-9.1%-18.1%

SEC Filings

Expand for More

Report DateFiling DateFiling
93020251104202510-Q 9/27/2025
6302025804202510-Q 6/28/2025
3312025506202510-Q 3/29/2025
12312024225202510-K 12/31/2024
93020241101202410-Q 9/28/2024
6302024731202410-Q 6/29/2024
3312024507202410-Q 3/30/2024
12312023227202410-K 12/31/2023
93020231107202310-Q 9/30/2023
6302023802202310-Q 7/1/2023
3312023509202310-Q 4/1/2023
12312022227202310-K 12/31/2022
93020221103202210-Q 10/1/2022
6302022804202210-Q 7/2/2022
3312022505202210-Q 4/2/2022
12312021224202210-K 12/31/2021