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 29,587 - -
Change - 32.34% -5.29% 22.47% 19.56% 6.1% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 29,587 29,587 29,587
Change - 32.34% -2.97% 32.79% 7.64% 6.1% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 15.6x 14.9x 14x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.76x 2.49x 2.28x
PEG - 0.4x 6.29x 0.5x 7.65x 1.6x 3.65x 2.09x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.31x 2.22x 2.14x
EV / Revenue 0x 0x 0x 0x 0x 2.31x 2.22x 2.14x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11.5x 13.1x -
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% 2.04% 2.02% 2.13%
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 76.17 76.17 76.17
Nbr of stocks (in thousands) 414,919 415,603 403,933 398,564 397,680 388,437 - -
Announcement Date 27/01/22 26/01/23 24/01/24 27/01/25 26/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.17x1.81x - 2.98% 93.13B
11.65x - - 1.22% 82.85B
9.59x - - 1.58% 70.13B
10.47x1.13x - 3.41% 44.56B
11.46x - - 2.42% 42.86B
8.53x - - 0.88% 39.76B
14.01x0.93x - 2.34% 39.52B
19.55x2.29x - 1.93% 38.17B
10.49x2.52x - 0.19% 37.05B
Average 12.43x 1.74x 1.88% 54.23B
Weighted average by Cap. 12.56x 1.73x 1.95%

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. W1RB34 Stock
  5. Valuation W. R. Berkley Corporation