Company Valuation: W.R. Berkley Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15,193 20,107 19,044 23,324 27,885 28,030 - -
Change - 32.34% -5.29% 22.47% 19.56% 0.52% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 28,030 28,030 28,030
Change - 32.34% -2.97% 32.79% 7.64% 0.52% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 14.9x 14.2x 13.3x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.62x 2.37x 2.19x
PEG - 0.4x 6.29x 0.5x 7.65x 1.66x 3.05x 1.86x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.19x 2.1x 2.02x
EV / Revenue 0x 0x 0x 0x 0x 2.19x 2.1x 2.02x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.9x 10.1x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8933 0.5933 1.287 1.4 1.85 1.532 1.705 1.82
Rate of return 2.44% 1.23% 2.73% 2.39% 2.64% 2.12% 2.36% 2.52%
EPS 2 2.436 3.293 3.367 4.36 4.45 4.849 5.075 5.437
Distribution rate 36.7% 18% 38.2% 32.1% 41.6% 31.6% 33.6% 33.5%
Net sales 1 8,106 9,561 10,401 11,548 12,447 12,771 13,371 13,892
EBITDA - - 1,861 2,221 - - - -
EBIT 1 1,430 1,850 1,882 2,391 2,407 2,564 2,775 -
Net income 1 1,022 1,381 1,381 1,756 1,779 1,902 1,966 2,068
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 72.16 72.16 72.16
Nbr of stocks (in thousands) 414,919 415,603 403,933 398,564 397,680 388,437 - -
Announcement Date 1/27/22 1/26/23 1/24/24 1/27/25 1/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.88x - - 2.12% 28.03B
14.38x1.97x - 3.12% 89.46B
10.83x - - 1.3% 77.1B
8.86x - - 1.71% 64.8B
11.38x - - 2.44% 42.54B
10.13x1.04x - 3.61% 42.1B
11.78x0.88x - 2.45% 37.96B
8.01x - - 0.95% 37.16B
18.3x2.19x - 2.03% 36.44B
10.01x2.39x - 0.2% 34.99B
Average 11.86x 1.70x 1.99% 49.06B
Weighted average by Cap. 11.79x 1.73x 2.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. WRB Stock
  4. Valuation W.R. Berkley Corporation