Company Valuation: W.R. Berkley Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15,193 20,107 19,044 23,324 27,885 28,030 - -
Change - 32.34% -5.29% 22.47% 19.56% 0.52% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 28,030 28,030 28,030
Change - 32.34% -2.97% 32.79% 7.64% 0.52% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 14.7x 14.2x 13.3x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.61x 2.35x 2.16x
PEG - 0.4x 6.29x 0.5x 7.65x 1.5x 3.48x 1.99x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.19x 2.11x 2.03x
EV / Revenue 0x 0x 0x 0x 0x 2.19x 2.11x 2.03x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.9x 12.4x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8933 0.5933 1.287 1.4 1.85 1.553 1.54 1.622
Rate of return 2.44% 1.23% 2.73% 2.39% 2.64% 2.15% 2.14% 2.25%
EPS 2 2.436 3.293 3.367 4.36 4.45 4.897 5.097 5.438
Distribution rate 36.7% 18% 38.2% 32.1% 41.6% 31.7% 30.2% 29.8%
Net sales 1 8,106 9,561 10,401 11,548 12,447 12,803 13,303 13,835
EBITDA - - 1,861 2,221 - - - -
EBIT 1 1,430 1,850 1,882 2,391 2,407 2,564 2,264 -
Net income 1 1,022 1,381 1,381 1,756 1,779 1,904 1,956 2,035
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 72.13 72.13 72.13
Nbr of stocks (in thousands) 414,919 415,603 403,933 398,564 397,680 388,606 - -
Announcement Date 1/27/22 1/26/23 1/24/24 1/27/25 1/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.28x1.91x - 3.14% 91.37B
11.29x - - 1.25% 80.51B
8.88x - - 1.57% 69.56B
10.03x1.09x - 3.56% 44.1B
11.34x - - 2.45% 42.4B
13.49x0.89x - 2.43% 39.34B
16.7x2.13x - 2.1% 35.19B
9.06x - - 0.91% 33.83B
9.48x2.39x - 0.2% 33.74B
Average 11.62x 1.68x 1.96% 52.23B
Weighted average by Cap. 11.70x 1.69x 2.05%

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

  1. Stock Market
  2. Stocks
  3. WRB Stock
  4. WR1 Stock
  5. Valuation W.R. Berkley Corporation