|
Market Closed -
Other stock markets
|
Pre-market 19:05:41 | |||
| 36.57 USD | -5.89% |
|
36.60 | +0.08% |
| 06-19 | Turkey's Arcelik takes full control of Beko Europe, simplifying Whirlpool partnership | RE |
| 06-16 | Whirlpool Announces Early Results and Pricing of Cash Tender Offer | CI |
Company Valuation: Whirlpool Corporation
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 | 2,371 | - | - |
| Change | - | -45.93% | -13.33% | -5.5% | -35.83% | -41.48% | - | - |
| Enterprise Value (EV) 1 | 16,447 | 13,364 | 12,340 | 11,663 | 9,902 | 7,434 | 7,111 | 6,854 |
| Change | - | -18.75% | -7.66% | -5.49% | -15.11% | -24.92% | -4.34% | -3.61% |
| P/E | 8.27x | -5.2x | 14x | -19.5x | 12.7x | 22.6x | 12.1x | 9.19x |
| PBR | 2.86x | 3.27x | 2.84x | 2.35x | 1.48x | 0.67x | 0.64x | 0.6x |
| PEG | - | 0x | -0x | 0x | -0x | -0.3x | 0.1x | 0.3x |
| Capitalization / Revenue | 0.65x | 0.39x | 0.34x | 0.38x | 0.26x | 0.16x | 0.15x | 0.15x |
| EV / Revenue | 0.75x | 0.68x | 0.63x | 0.7x | 0.64x | 0.5x | 0.46x | 0.43x |
| EV / EBITDA | 5.72x | 7.28x | 7.95x | 9.56x | 9.28x | 7.96x | 6.35x | 5.46x |
| EV / EBIT | 6.91x | 9.83x | 10.4x | 13.1x | 13.6x | 12.9x | 9.41x | 7.88x |
| EV / FCF | 9.96x | 16.3x | 33.7x | 30.3x | 127x | 27.9x | 20.4x | 16.7x |
| FCF Yield | 10% | 6.14% | 2.97% | 3.3% | 0.79% | 3.58% | 4.91% | 6% |
| Dividend per Share 2 | 5.45 | 7 | 7 | 7 | 5.3 | 0.9014 | - | - |
| Rate of return | 2.32% | 4.95% | 5.75% | 6.11% | 7.35% | 2.46% | - | - |
| EPS 2 | 28.36 | -27.18 | 8.72 | -5.87 | 5.66 | 1.615 | 3.022 | 3.98 |
| Distribution rate | 19.2% | -25.8% | 80.3% | -119% | 93.6% | 55.8% | - | - |
| Net sales 1 | 21,985 | 19,724 | 19,455 | 16,607 | 15,524 | 14,934 | 15,444 | 16,094 |
| EBITDA 1 | 2,873 | 1,835 | 1,552 | 1,220 | 1,067 | 933.4 | 1,121 | 1,257 |
| EBIT 1 | 2,379 | 1,360 | 1,191 | 887 | 729 | 576.2 | 755.7 | 869.9 |
| Net income 1 | 1,783 | -1,519 | 481 | -323 | 318 | 94.15 | 156.6 | 288 |
| Net Debt 1 | 2,193 | 5,657 | 5,661 | 5,351 | 5,851 | 5,064 | 4,741 | 4,484 |
| Reference price 2 | 234.66 | 141.46 | 121.77 | 114.48 | 72.14 | 36.57 | 36.57 | 36.57 |
| Nbr of stocks (in thousands) | 60,743 | 54,478 | 54,853 | 55,140 | 56,149 | 64,823 | - | - |
| Announcement Date | 1/26/22 | 1/30/23 | 1/29/24 | 1/29/25 | 1/28/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.06x | 0.51x | 8.12x | 2.32% | 2.52B | |
| 6.92x | 0.94x | 4.65x | 8.03% | 30.3B | |
| 11.07x | 0.29x | 5.12x | 4.7% | 5.13B | |
| 14.74x | 1.09x | 8.98x | 1.99% | 4.54B | |
| 8.98x | 1.47x | 5.71x | 3.64% | 3.98B | |
| 12.27x | 0.81x | 8.74x | 0.8% | 3.72B | |
| 20.33x | - | - | 4.93% | 2.58B | |
| 24.51x | - | - | 1.74% | 2.22B | |
| 10.93x | 1.27x | 7.99x | 6.37% | 2.17B | |
| 36.28x | 2.07x | 20.67x | 1.17% | 1.88B | |
| Average | 17.01x | 1.06x | 8.75x | 3.57% | 5.9B | |
| Weighted average by Cap. | 11.42x | 0.96x | 6.27x | 5.63% |
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
- WHR Stock
- Valuation Whirlpool Corporation
Select your edition
All financial news and data tailored to specific country editions
