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 28,129 - -
Change - 32.34% -5.29% 22.47% 19.56% 0.87% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 28,129 28,129 28,129
Change - 32.34% -2.97% 32.79% 7.64% 0.87% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 15x 14.3x 13.5x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.59x 2.34x 2.11x
PEG - 0.4x 6.29x 0.5x 7.65x 1.81x 3.16x 2.09x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.19x 2.09x 2x
EV / Revenue 0x 0x 0x 0x 0x 2.19x 2.09x 2x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11x 10.4x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8933 0.5933 1.287 1.4 1.85 1.91 1.698 2.21
Rate of return 2.44% 1.23% 2.73% 2.39% 2.64% 2.65% 2.35% 3.06%
EPS 2 2.436 3.293 3.367 4.36 4.45 4.819 5.038 5.362
Distribution rate 36.7% 18% 38.2% 32.1% 41.6% 39.6% 33.7% 41.2%
Net sales 1 8,106 9,561 10,401 11,548 12,447 12,857 13,437 14,041
EBITDA - - 1,861 2,221 - - - -
EBIT 1 1,430 1,850 1,882 2,391 2,407 2,562 2,710 -
Net income 1 1,022 1,381 1,381 1,756 1,779 1,891 1,953 2,056
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 72.19 72.19 72.19
Nbr of stocks (in thousands) 414,919 415,603 403,933 398,564 397,680 389,656 - -
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.($)
13.9x1.68x - 3.23% 87.22B
12.09x - - 1.41% 72.07B
9.11x - - 1.72% 64.77B
11.08x - - 2.47% 41.98B
9.46x0.98x - 3.87% 39.78B
8.45x - - 0.92% 38.34B
17.99x2.22x - 2% 36.77B
11.07x0.82x - 2.61% 35.91B
10.04x2.4x - 0.2% 35.17B
Average 11.47x 1.62x 2.05% 50.22B
Weighted average by Cap. 11.62x 1.62x 2.13%

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. WR1 Stock
  5. Valuation W.R. Berkley Corporation