Valuation Whirlpool Corporation Sao Paulo

Stocks

Delayed Sao Paulo 09:39:26 2026-09-22 EDT			5-day change	1st Jan Change
42.84 ^BRL	+1.90%		+0.09%	-58.79%

08-24	Wells Fargo Initiates Coverage on Whirlpool With Equal Weight Rating, $42 Price Target	MT
08-05	RBC Capital Adjusts Price Target on Whirlpool to $32 From $30, Maintains Underperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,254	7,707	6,679	6,312	4,051	2,128	-	-
Change	-	-45.93%	-13.33%	-5.5%	-35.83%	-47.46%	-	-
Enterprise Value (EV) ¹	16,447	13,364	12,340	11,663	9,902	7,051	6,809	6,632
Change	-	-18.75%	-7.66%	-5.49%	-15.11%	-28.79%	-3.43%	-2.61%
P/E	8.27x	-5.2x	14x	-19.5x	12.7x	15.1x	9.27x	6.49x
PBR	2.86x	3.27x	2.84x	2.35x	1.48x	0.53x	0.54x	0.5x
PEG	-	0x	-0x	0x	-0x	-0.2x	0.1x	0.2x
Capitalization / Revenue	0.65x	0.39x	0.34x	0.38x	0.26x	0.14x	0.14x	0.13x
EV / Revenue	0.75x	0.68x	0.63x	0.7x	0.64x	0.47x	0.44x	0.41x
EV / EBITDA	5.72x	7.28x	7.95x	9.56x	9.28x	7.78x	6.17x	5.24x
EV / EBIT	6.91x	9.83x	10.4x	13.1x	13.6x	12.3x	8.86x	7.47x
EV / FCF	9.96x	16.3x	33.7x	30.3x	127x	32.9x	25.3x	17.8x
FCF Yield	10%	6.14%	2.97%	3.3%	0.79%	3.04%	3.95%	5.63%
Dividend per Share ²	5.45	7	7	7	5.3	0.9648	-	-
Rate of return	2.32%	4.95%	5.75%	6.11%	7.35%	2.96%	-	-
EPS ²	28.36	-27.18	8.72	-5.87	5.66	2.16	3.52	5.027
Distribution rate	19.2%	-25.8%	80.3%	-119%	93.6%	44.7%	-	-
Net sales ¹	21,985	19,724	19,455	16,607	15,524	14,910	15,446	16,046
EBITDA ¹	2,873	1,835	1,552	1,220	1,067	906.6	1,103	1,265
EBIT ¹	2,379	1,360	1,191	887	729	575.3	768.5	888.2
Net income ¹	1,783	-1,519	481	-323	318	86.45	251.6	334
Net Debt ¹	2,193	5,657	5,661	5,351	5,851	4,923	4,681	4,504
Reference price ²	234.66	141.46	121.77	114.48	72.14	32.64	32.64	32.64
Nbr of stocks (in thousands)	60,743	54,478	54,853	55,140	56,149	65,199	-	-
Announcement Date	1/26/22	1/30/23	1/29/24	1/29/25	1/28/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.6x	1.13x	5.3x	7.54%	31.69B
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.79x	0.27x	4.67x	4.67%	4.87B
COWAY CO., LTD.	10.05x	1.65x	6.51x	3.42%	5.08B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	15.1x	1.02x	10.56x	0.66%	4.53B
ECOVACS ROBOTICS CO., LTD.	13.53x	1.02x	8.05x	2.1%	4.34B
KINGCLEAN ELECTRIC CO.,LTD	16.38x	-	-	4.87%	2.64B
HANGZHOU ROBAM APPLIANCES CO., LTD.	13.82x	1.54x	11.01x	6.01%	2.31B
WHIRLPOOL CORPORATION	15.11x	0.47x	7.78x	2.96%	2.13B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	22.32x	-	-	1.91%	2.04B
Average	13.97x	1.02x	7.70x	3.79%	6.63B
Weighted average by Cap.	10.56x	1.08x	6.34x	5.5%