|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73.82 USD | -1.87% |
|
-4.91% | -0.16% |
| 07-22 | Analyst recommendations: Amcor, Coreweave, JPMorgan Chase, AMD, MetLife… |  |
| 07-16 | Analyst recommendations: Blackrock, Fortinet, Accenture, Crowdstrike, Micron… | |
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 | 9,458 | - | - |
| Change | - | 5.33% | 37.14% | -17.72% | -35.72% | -0.28% | - | - |
| Enterprise Value (EV) 1 | 15,687 | 15,729 | 19,537 | 16,399 | 12,345 | 12,176 | 11,984 | 11,817 |
| Change | - | 0.26% | 24.21% | -16.06% | -24.72% | -1.37% | -1.57% | -1.39% |
| P/E | 6.23x | 5.91x | 37.8x | 24.7x | -6.32x | 20.3x | 19.3x | 15.1x |
| PBR | 1.56x | 1.32x | 1.76x | 1.41x | 1.08x | 1.07x | 1.08x | 1.1x |
| PEG | - | 0.5x | -0.5x | 1x | 0x | -0x | 3.78x | 0.5x |
| Capitalization / Revenue | 1.05x | 0.83x | 1.43x | 1.22x | 0.85x | 0.8x | 0.78x | 0.74x |
| EV / Revenue | 1.33x | 1x | 1.56x | 1.35x | 1.11x | 1.03x | 0.99x | 0.93x |
| EV / EBITDA | 4.25x | 3.76x | 7.47x | 7.17x | 10.8x | 6.28x | 6.17x | 5.77x |
| EV / EBIT | 5.6x | 5.16x | 26.8x | 18.7x | -7.82x | 21.7x | 16.3x | 14.2x |
| EV / FCF | 9.04x | 6.88x | 15x | 53.6x | -23.3x | 28.9x | 17.1x | 19x |
| FCF Yield | 11.1% | 14.5% | 6.66% | 1.87% | -4.29% | 3.45% | 5.85% | 5.25% |
| Dividend per Share 2 | 1.135 | 1.309 | 1.714 | 2.05 | 2.11 | 2.183 | 2.248 | 2.318 |
| Rate of return | 1.17% | 1.28% | 1.22% | 1.79% | 2.85% | 2.96% | 3.04% | 3.14% |
| EPS 2 | 15.58 | 17.34 | 3.7 | 4.64 | -11.7 | 3.635 | 3.821 | 4.879 |
| Distribution rate | 7.28% | 7.55% | 46.3% | 44.2% | -18% | 60% | 58.8% | 47.5% |
| Net sales 1 | 11,778 | 15,794 | 12,548 | 12,142 | 11,170 | 11,834 | 12,141 | 12,722 |
| EBITDA 1 | 3,693 | 4,179 | 2,615 | 2,286 | 1,144 | 1,940 | 1,942 | 2,049 |
| EBIT 1 | 2,800 | 3,050 | 729 | 875 | -1,578 | 561.3 | 737 | 834.8 |
| Net income 1 | 2,015 | 2,247 | 479 | 602 | -1,508 | 421.9 | 427.9 | 452.5 |
| Net Debt 1 | 3,272 | 2,651 | 1,602 | 1,643 | 2,860 | 2,717 | 2,526 | 2,359 |
| Reference price 2 | 97.13 | 102.54 | 139.96 | 114.65 | 73.94 | 73.82 | 73.82 | 73.82 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.31x | 1.03x | 6.28x | 2.96% | 9.46B | |
| 28.36x | 4.36x | 14.06x | 2.03% | 128B | |
| 16.18x | 4.8x | 33.14x | 2.44% | 43.52B | |
| 52.89x | 1.41x | 8.94x | 5.94% | 42.27B | |
| 12.51x | 1.21x | 6.89x | 2.44% | 34.1B | |
| 10.57x | 3.11x | 7.7x | 4.18% | 25.11B | |
| 6.49x | 0.85x | 5.63x | 4.57% | 19.47B | |
| 15.92x | - | - | - | 17.9B | |
| 68.73x | 12.22x | 45.27x | 0.08% | 17.38B | |
| 27.19x | 2.36x | 13.38x | 0.45% | 16.62B | |
| Average | 25.91x | 3.48x | 15.70x | 2.79% | 35.34B | |
| Weighted average by Cap. | 26.88x | 3.64x | 15.56x | 2.77% |
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
