|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.89 USD | +1.13% |
|
+8.66% | -40.55% |
| Jun. 11 | Graphic Packaging Elects Larry Venturelli as Chairman | MT |
| Jun. 02 | Whirlpool Prices Upsized Offering of Senior Notes | MT |
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 | 2,780 | - | - |
| Change | - | -45.93% | -13.33% | -5.5% | -35.83% | -31.36% | - | - |
| Enterprise Value (EV) 1 | 16,447 | 13,364 | 12,340 | 11,663 | 9,902 | 7,754 | 7,274 | 7,264 |
| Change | - | -18.75% | -7.66% | -5.49% | -15.11% | -21.69% | -6.19% | -0.13% |
| P/E Ratio | 8.27x | -5.2x | 14x | -19.5x | 12.7x | 23.4x | 9.94x | 10.8x |
| PBR | 2.86x | 3.27x | 2.84x | 2.35x | 1.48x | 0.74x | 0.74x | 0.7x |
| PEG | - | 0x | -0x | 0x | -0x | -0.3x | 0x | -1.4x |
| Capitalization / Revenue | 0.65x | 0.39x | 0.34x | 0.38x | 0.26x | 0.19x | 0.18x | 0.17x |
| EV / Revenue | 0.75x | 0.68x | 0.63x | 0.7x | 0.64x | 0.52x | 0.47x | 0.45x |
| EV / EBITDA | 5.72x | 7.28x | 7.95x | 9.56x | 9.28x | 8.22x | 6.38x | 5.78x |
| EV / EBIT | 6.91x | 9.83x | 10.4x | 13.1x | 13.6x | 13.5x | 9.34x | 8.35x |
| EV / FCF | 9.96x | 16.3x | 33.7x | 30.3x | 127x | 30.2x | 19.4x | 17.7x |
| FCF Yield | 10% | 6.14% | 2.97% | 3.3% | 0.79% | 3.31% | 5.15% | 5.66% |
| Dividend per Share 2 | 5.45 | 7 | 7 | 7 | 5.3 | 0.9012 | - | - |
| Rate of return | 2.32% | 4.95% | 5.75% | 6.11% | 7.35% | 2.1% | - | - |
| EPS 2 | 28.36 | -27.18 | 8.72 | -5.87 | 5.66 | 1.836 | 4.313 | 3.98 |
| Distribution rate | 19.2% | -25.8% | 80.3% | -119% | 93.6% | 49.1% | - | - |
| Net sales 1 | 21,985 | 19,724 | 19,455 | 16,607 | 15,524 | 14,920 | 15,438 | 16,094 |
| EBITDA 1 | 2,873 | 1,835 | 1,552 | 1,220 | 1,067 | 943.5 | 1,140 | 1,257 |
| EBIT 1 | 2,379 | 1,360 | 1,191 | 887 | 729 | 574.5 | 779.1 | 869.9 |
| Net income 1 | 1,783 | -1,519 | 481 | -323 | 318 | 113.4 | 290.3 | 288 |
| Net Debt 1 | 2,193 | 5,657 | 5,661 | 5,351 | 5,851 | 4,973 | 4,494 | 4,484 |
| Reference price 2 | 234.66 | 141.46 | 121.77 | 114.48 | 72.14 | 42.89 | 42.89 | 42.89 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.36x | 0.52x | 8.22x | 2.1% | 2.78B | |
| 7.27x | 1x | 4.94x | 7.65% | 31.8B | |
| 11.8x | 0.31x | 5.6x | 4.41% | 5.49B | |
| 15.13x | 1.13x | 9.28x | 1.94% | 4.66B | |
| 9.14x | 1.49x | 5.79x | 3.57% | 4.09B | |
| 12.76x | 0.86x | 9.32x | 0.77% | 3.9B | |
| 18.33x | - | - | 5.47% | 2.32B | |
| 11.49x | 1.34x | 8.45x | 6.06% | 2.28B | |
| 24.13x | - | - | 1.77% | 2.18B | |
| 33.77x | 1.91x | 19.15x | 1.25% | 1.74B | |
| Average | 16.72x | 1.07x | 8.84x | 3.5% | 6.12B | |
| Weighted average by Cap. | 11.40x | 0.99x | 6.46x | 5.43% |
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
