|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 87.49 USD | +0.93% |
|
-0.60% | +18.70% |
| 01-16 | Westlake Poised for Upside Despite Weak Chemical Demand, RBC Says | MT |
| 01-16 | RBC Capital Adjusts Price Target on Westlake to $100 From $85, Maintains Outperform Rating | MT |
Company Valuation: Westlake Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,422 | 12,415 | 13,078 | 17,935 | 14,756 | 11,119 | 11,119 | - |
| Change | - | 19.13% | 5.33% | 37.14% | -17.72% | -24.65% | 0% | - |
| Enterprise Value (EV) 1 | 12,675 | 15,687 | 15,729 | 19,537 | 16,399 | 13,468 | 13,743 | 13,616 |
| Change | - | 23.77% | 0.26% | 24.21% | -16.06% | -17.88% | 2.05% | -0.92% |
| P/E ratio | 31.9x | 6.23x | 5.91x | 37.8x | 24.7x | -9.86x | 161x | 33.7x |
| PBR | 1.73x | 1.56x | 1.32x | 1.76x | 1.41x | 1.18x | 1.23x | 1.23x |
| PEG | - | 0x | 0.5x | -0.5x | 1x | 0x | -2x | 0x |
| Capitalization / Revenue | 1.39x | 1.05x | 0.83x | 1.43x | 1.22x | 0.99x | 0.99x | 0.95x |
| EV / Revenue | 1.69x | 1.33x | 1x | 1.56x | 1.35x | 1.2x | 1.22x | 1.16x |
| EV / EBITDA | 10.2x | 4.25x | 3.76x | 7.47x | 7.17x | 12.9x | 9.46x | 7.75x |
| EV / EBIT | 29.5x | 5.6x | 5.16x | 26.8x | 18.7x | -11.9x | 55.9x | 27.1x |
| EV / FCF | 16.4x | 9.04x | 6.88x | 15x | 53.6x | -40.2x | 44.6x | 30.8x |
| FCF Yield | 6.09% | 11.1% | 14.5% | 6.66% | 1.87% | -2.49% | 2.24% | 3.24% |
| Dividend per Share 2 | 1.065 | 1.135 | 1.309 | 1.714 | 2.05 | 2.136 | 2.228 | 2.323 |
| Rate of return | 1.31% | 1.17% | 1.28% | 1.22% | 1.79% | 2.46% | 2.57% | 2.68% |
| EPS 2 | 2.56 | 15.58 | 17.34 | 3.7 | 4.64 | -8.79 | 0.5375 | 2.57 |
| Distribution rate | 41.6% | 7.28% | 7.55% | 46.3% | 44.2% | -24.3% | 415% | 90.4% |
| Net sales 1 | 7,504 | 11,778 | 15,794 | 12,548 | 12,142 | 11,232 | 11,229 | 11,751 |
| EBITDA 1 | 1,246 | 3,693 | 4,179 | 2,615 | 2,286 | 1,047 | 1,452 | 1,756 |
| EBIT 1 | 429 | 2,800 | 3,050 | 729 | 875 | -1,134 | 246 | 502 |
| Net income 1 | 330 | 2,015 | 2,247 | 479 | 602 | -960 | 64.54 | 263.5 |
| Net Debt 1 | 2,253 | 3,272 | 2,651 | 1,602 | 1,643 | 2,349 | 2,625 | 2,498 |
| Reference price 2 | 81.60 | 97.13 | 102.54 | 139.96 | 114.65 | 86.68 | 86.68 | 86.68 |
| Nbr of stocks (in thousands) | 127,722 | 127,822 | 127,538 | 128,141 | 128,706 | 128,273 | 128,273 | - |
| Announcement Date | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | 2/24/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -9.86x | 1.2x | 12.86x | 2.46% | 11.12B | |
| 24.98x | 3.67x | 12.14x | 2.2% | 105B | |
| -7.29x | 1.38x | 8.42x | 5.6% | 43.84B | |
| 21.35x | 1.7x | 10.87x | 1.47% | 37.8B | |
| 26.56x | 1.29x | 12.32x | 1.81% | 26.58B | |
| 13.04x | 3.61x | 10.18x | 3.35% | 22.61B | |
| 42x | - | - | 1.17% | 20.6B | |
| 251.84x | 7.6x | 59.65x | 0.02% | 20.23B | |
| 131.47x | 2.6x | 23.81x | 0.9% | 18.48B | |
| Average | 54.90x | 2.88x | 18.78x | 2.11% | 34.06B | |
| Weighted average by Cap. | 40.45x | 2.95x | 15.41x | 2.36% |
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
- Equities
- WLK Stock
- Valuation Westlake Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition