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 26,658 - -
Change - 32.34% -5.29% 22.47% 19.56% -4.4% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 26,658 26,658 26,658
Change - 32.34% -2.97% 32.79% 7.64% -4.4% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 13.9x 13.4x 12.6x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.47x 2.24x 2.05x
PEG - 0.4x 6.29x 0.5x 7.65x 1.3x 3.83x 1.97x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.08x 2.01x 1.93x
EV / Revenue 0x 0x 0x 0x 0x 2.08x 2.01x 1.93x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.4x 11.8x -
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% 2.26% 2.25% 2.36%
EPS 2 2.436 3.293 3.367 4.36 4.45 4.939 5.112 5.438
Distribution rate 36.7% 18% 38.2% 32.1% 41.6% 31.4% 30.1% 29.8%
Net sales 1 8,106 9,561 10,401 11,548 12,447 12,795 13,285 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 1,920 1,960 2,035
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 68.60 68.60 68.60
Nbr of stocks (in thousands) 414,919 415,603 403,933 398,564 397,680 388,606 - -
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.($)
14.65x1.67x - 3.28% 87.81B
10.64x - - 1.33% 75.83B
7.16x - - 1.7% 64.18B
10.84x1.11x - 3.45% 44.83B
11.25x - - 2.56% 39.8B
11.33x0.85x - 2.96% 37.79B
15.78x2.01x - 2.22% 33.89B
9.42x2.38x - 0.2% 33.77B
8.61x - - 0.94% 32.51B
Average 11.08x 1.60x 2.07% 50.05B
Weighted average by Cap. 11.21x 1.58x 2.17%

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