|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 87.87 USD | -0.49% |
|
+10.49% | +18.84% |
| Jan. 16 | Westlake Poised for Upside Despite Weak Chemical Demand, RBC Says | MT |
| Jan. 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 | 11,327 | 11,327 | - |
| Change | - | 19.13% | 5.33% | 37.14% | -17.72% | -23.24% | 0% | - |
| Enterprise Value (EV) 1 | 12,675 | 15,687 | 15,729 | 19,537 | 16,399 | 13,689 | 13,877 | 13,824 |
| Change | - | 23.77% | 0.26% | 24.21% | -16.06% | -16.53% | 1.37% | -0.38% |
| P/E ratio | 31.9x | 6.23x | 5.91x | 37.8x | 24.7x | -10x | 132x | 34.2x |
| PBR | 1.73x | 1.56x | 1.32x | 1.76x | 1.41x | 1.2x | 1.24x | 1.25x |
| PEG | - | 0x | 0.5x | -0.5x | 1x | 0x | -1x | 0x |
| Capitalization / Revenue | 1.39x | 1.05x | 0.83x | 1.43x | 1.22x | 1.01x | 1.01x | 0.96x |
| EV / Revenue | 1.69x | 1.33x | 1x | 1.56x | 1.35x | 1.22x | 1.24x | 1.18x |
| EV / EBITDA | 10.2x | 4.25x | 3.76x | 7.47x | 7.17x | 13.1x | 9.51x | 7.87x |
| EV / EBIT | 29.5x | 5.6x | 5.16x | 26.8x | 18.7x | -12.1x | 50.4x | 27.5x |
| EV / FCF | 16.4x | 9.04x | 6.88x | 15x | 53.6x | -39.5x | 39.1x | 31.3x |
| FCF Yield | 6.09% | 11.1% | 14.5% | 6.66% | 1.87% | -2.53% | 2.56% | 3.19% |
| 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% | 2.43% | 2.54% | 2.64% |
| EPS 2 | 2.56 | 15.58 | 17.34 | 3.7 | 4.64 | -8.76 | 0.6675 | 2.57 |
| Distribution rate | 41.6% | 7.28% | 7.55% | 46.3% | 44.2% | -24.4% | 334% | 90.4% |
| Net sales 1 | 7,504 | 11,778 | 15,794 | 12,548 | 12,142 | 11,244 | 11,232 | 11,751 |
| EBITDA 1 | 1,246 | 3,693 | 4,179 | 2,615 | 2,286 | 1,048 | 1,459 | 1,756 |
| EBIT 1 | 429 | 2,800 | 3,050 | 729 | 875 | -1,128 | 275.3 | 502 |
| Net income 1 | 330 | 2,015 | 2,247 | 479 | 602 | -958.6 | 78.14 | 263.5 |
| Net Debt 1 | 2,253 | 3,272 | 2,651 | 1,602 | 1,643 | 2,362 | 2,550 | 2,498 |
| Reference price 2 | 81.60 | 97.13 | 102.54 | 139.96 | 114.65 | 87.87 | 87.87 | 87.87 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -10.08x | 1.22x | 13.06x | 2.42% | 11.33B | |
| 25.6x | 3.78x | 12.5x | 2.13% | 108B | |
| -32x | 1.33x | 9.62x | 5.54% | 44.28B | |
| 20.17x | 1.62x | 10.41x | 1.55% | 35.71B | |
| 23.99x | 1.21x | 11.58x | 2.01% | 24B | |
| 12.64x | 3.53x | 9.91x | 3.44% | 22B | |
| 41.61x | - | - | 1.18% | 20.4B | |
| 257.75x | 7.82x | 59.72x | 0.02% | 20.67B | |
| -30.56x | 0.88x | 9.99x | 10.71% | 16.38B | |
| Average | 34.35x | 2.67x | 17.10x | 3.22% | 33.62B | |
| Weighted average by Cap. | 28.02x | 2.91x | 14.84x | 2.91% |
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
