|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 74.77 USD | +2.68% |
|
-2.31% | +1.12% |
| 07-01 | Mizuho Adjusts Price Target on Westlake to $88 From $110, Maintains Neutral Rating | MT |
| 07-01 | RBC Cuts Price Target on Westlake to $89 From $130, Keeps Outperform Rating | MT |
Company Valuation: Westlake Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,415 | 13,078 | 17,935 | 14,756 | 9,485 | 9,580 | - | - |
| Change | - | 5.33% | 37.14% | -17.72% | -35.72% | 1% | - | - |
| Enterprise Value (EV) 1 | 15,687 | 15,729 | 19,537 | 16,399 | 12,345 | 12,365 | 11,990 | 11,737 |
| Change | - | 0.26% | 24.21% | -16.06% | -24.72% | 0.17% | -3.03% | -2.11% |
| P/E | 6.23x | 5.91x | 37.8x | 24.7x | -6.32x | 19.5x | 18.6x | 15.3x |
| PBR | 1.56x | 1.32x | 1.76x | 1.41x | 1.08x | 1.07x | 1.06x | 1.07x |
| PEG | - | 0.5x | -0.5x | 1x | 0x | -0x | 3.74x | 0.7x |
| Capitalization / Revenue | 1.05x | 0.83x | 1.43x | 1.22x | 0.85x | 0.8x | 0.79x | 0.75x |
| EV / Revenue | 1.33x | 1x | 1.56x | 1.35x | 1.11x | 1.03x | 0.99x | 0.92x |
| EV / EBITDA | 4.25x | 3.76x | 7.47x | 7.17x | 10.8x | 6.2x | 6.04x | 5.71x |
| EV / EBIT | 5.6x | 5.16x | 26.8x | 18.7x | -7.82x | 19.9x | 16.2x | 13.9x |
| EV / FCF | 9.04x | 6.88x | 15x | 53.6x | -23.3x | 29.2x | 15.5x | 18.5x |
| FCF Yield | 11.1% | 14.5% | 6.66% | 1.87% | -4.29% | 3.43% | 6.47% | 5.41% |
| Dividend per Share 2 | 1.135 | 1.309 | 1.714 | 2.05 | 2.11 | 2.19 | 2.248 | 2.318 |
| Rate of return | 1.17% | 1.28% | 1.22% | 1.79% | 2.85% | 2.93% | 3.01% | 3.1% |
| EPS 2 | 15.58 | 17.34 | 3.7 | 4.64 | -11.7 | 3.825 | 4.016 | 4.879 |
| Distribution rate | 7.28% | 7.55% | 46.3% | 44.2% | -18% | 57.3% | 56% | 47.5% |
| Net sales 1 | 11,778 | 15,794 | 12,548 | 12,142 | 11,170 | 11,954 | 12,153 | 12,698 |
| EBITDA 1 | 3,693 | 4,179 | 2,615 | 2,286 | 1,144 | 1,994 | 1,985 | 2,055 |
| EBIT 1 | 2,800 | 3,050 | 729 | 875 | -1,578 | 620.9 | 739.4 | 841.9 |
| Net income 1 | 2,015 | 2,247 | 479 | 602 | -1,508 | 438.1 | 444.6 | 452.5 |
| Net Debt 1 | 3,272 | 2,651 | 1,602 | 1,643 | 2,860 | 2,785 | 2,411 | 2,157 |
| Reference price 2 | 97.13 | 102.54 | 139.96 | 114.65 | 73.94 | 74.77 | 74.77 | 74.77 |
| Nbr of stocks (in thousands) | 127,822 | 127,538 | 128,141 | 128,706 | 128,273 | 128,123 | - | - |
| Announcement Date | 2/22/22 | 2/21/23 | 2/20/24 | 2/24/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.55x | 1.03x | 6.2x | 2.93% | 9.58B | |
| 28.97x | 4.44x | 14.33x | 1.95% | 131B | |
| 20.74x | 5.37x | 30.61x | 3.07% | 48.98B | |
| 55.04x | 1.32x | 8.2x | 6.15% | 41.35B | |
| 11.89x | 1.16x | 6.58x | 2.53% | 31.62B | |
| 9.51x | 2.79x | 6.91x | 4.68% | 21.99B | |
| 25.3x | - | - | 1.57% | 21.79B | |
| 34.41x | 2.72x | 15.38x | 0.37% | 20.18B | |
| 19.09x | 2.79x | 11.24x | 0.62% | 18.04B | |
| 10.98x | 0.93x | 8.24x | 3.61% | 18.34B | |
| Average | 23.55x | 2.51x | 11.97x | 2.75% | 36.27B | |
| Weighted average by Cap. | 26.59x | 3.31x | 14.07x | 2.73% |
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
- Stock Market
- Stocks
- WLK Stock
- Valuation Westlake Corporation
Select your edition
All financial news and data tailored to specific country editions
