|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.62 USD | +0.10% |
|
-4.56% | +3.62% |
| 06-15 | Westlake Acquires PVC Production Site in Germany | MT |
| 06-05 | UBS Adjusts Westlake Price Target to $117 From $130, Maintains Buy 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 | 9,817 | - | - |
| Change | - | 5.33% | 37.14% | -17.72% | -35.72% | 3.5% | - | - |
| Enterprise Value (EV) 1 | 15,687 | 15,729 | 19,537 | 16,399 | 12,345 | 12,589 | 12,191 | 11,921 |
| Change | - | 0.26% | 24.21% | -16.06% | -24.72% | 1.98% | -3.16% | -2.21% |
| P/E | 6.23x | 5.91x | 37.8x | 24.7x | -6.32x | 18.6x | 19x | 15.7x |
| PBR | 1.56x | 1.32x | 1.76x | 1.41x | 1.08x | 1.09x | 1.08x | 1.08x |
| PEG | - | 0.5x | -0.5x | 1x | 0x | -0x | -7.69x | 0.7x |
| Capitalization / Revenue | 1.05x | 0.83x | 1.43x | 1.22x | 0.85x | 0.82x | 0.8x | 0.77x |
| EV / Revenue | 1.33x | 1x | 1.56x | 1.35x | 1.11x | 1.05x | 1x | 0.94x |
| EV / EBITDA | 4.25x | 3.76x | 7.47x | 7.17x | 10.8x | 6.19x | 6.08x | 5.78x |
| EV / EBIT | 5.6x | 5.16x | 26.8x | 18.7x | -7.82x | 19.9x | 16.5x | 14.2x |
| EV / FCF | 9.04x | 6.88x | 15x | 53.6x | -23.3x | 29.7x | 15.7x | 18.8x |
| FCF Yield | 11.1% | 14.5% | 6.66% | 1.87% | -4.29% | 3.37% | 6.36% | 5.33% |
| Dividend per Share 2 | 1.135 | 1.309 | 1.714 | 2.05 | 2.11 | 2.17 | 2.248 | 2.318 |
| Rate of return | 1.17% | 1.28% | 1.22% | 1.79% | 2.85% | 2.83% | 2.93% | 3.03% |
| EPS 2 | 15.58 | 17.34 | 3.7 | 4.64 | -11.7 | 4.13 | 4.028 | 4.879 |
| Distribution rate | 7.28% | 7.55% | 46.3% | 44.2% | -18% | 52.5% | 55.8% | 47.5% |
| Net sales 1 | 11,778 | 15,794 | 12,548 | 12,142 | 11,170 | 12,039 | 12,220 | 12,718 |
| EBITDA 1 | 3,693 | 4,179 | 2,615 | 2,286 | 1,144 | 2,033 | 2,004 | 2,062 |
| EBIT 1 | 2,800 | 3,050 | 729 | 875 | -1,578 | 631.3 | 739.4 | 841.9 |
| Net income 1 | 2,015 | 2,247 | 479 | 602 | -1,508 | 496.9 | 456.7 | 465.7 |
| Net Debt 1 | 3,272 | 2,651 | 1,602 | 1,643 | 2,860 | 2,772 | 2,374 | 2,104 |
| Reference price 2 | 97.13 | 102.54 | 139.96 | 114.65 | 73.94 | 76.62 | 76.62 | 76.62 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.55x | 1.05x | 6.19x | 2.83% | 9.82B | |
| 27.84x | 4.28x | 13.82x | 2.03% | 125B | |
| 52.46x | 1.36x | 8.39x | 6% | 42.42B | |
| 15.68x | 4.11x | 23.43x | 4.08% | 36.82B | |
| 12.44x | 1.2x | 6.82x | 2.42% | 33.04B | |
| 9.6x | 2.81x | 6.97x | 4.63% | 22.17B | |
| 23.51x | - | - | 1.69% | 20.22B | |
| 33.32x | 2.64x | 14.97x | 0.38% | 19.45B | |
| 11.44x | 0.95x | 8.43x | 3.46% | 19.08B | |
| 5.55x | 0.78x | 4.83x | 4.96% | 17.99B | |
| Average | 21.04x | 2.13x | 10.43x | 3.25% | 34.62B | |
| Weighted average by Cap. | 24.65x | 2.89x | 12.05x | 3.08% |
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
