Valuation Westlake Corporation

Stocks

Market Closed - NYSE 00:00:02 21/08/2026 +04			5-day change	1st Jan Change
78.85 ^USD	-0.76%		-1.67%	+6.64%

08-15	Westlake Corporation Declares A Regular Dividend Distribution for the Second Quarter of 2026, Payable on September 10, 2026	CI
08-06	RBC Adjusts Price Target on Westlake to $95 From $89, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,415	13,078	17,935	14,756	9,485	10,077	-	-
Change	-	5.33%	37.14%	-17.72%	-35.72%	6.24%	-	-
Enterprise Value (EV) ¹	15,687	15,729	19,537	16,399	12,345	12,831	12,676	12,259
Change	-	0.26%	24.21%	-16.06%	-24.72%	3.94%	-1.21%	-3.29%
P/E	6.23x	5.91x	37.8x	24.7x	-6.32x	25.7x	22.3x	17.8x
PBR	1.56x	1.32x	1.76x	1.41x	1.08x	1.15x	1.14x	1.16x
PEG	-	0.5x	-0.5x	1x	0x	-0x	1.5x	0.7x
Capitalization / Revenue	1.05x	0.83x	1.43x	1.22x	0.85x	0.86x	0.83x	0.8x
EV / Revenue	1.33x	1x	1.56x	1.35x	1.11x	1.09x	1.05x	0.97x
EV / EBITDA	4.25x	3.76x	7.47x	7.17x	10.8x	6.69x	6.52x	5.9x
EV / EBIT	5.6x	5.16x	26.8x	18.7x	-7.82x	18.7x	16.3x	13.3x
EV / FCF	9.04x	6.88x	15x	53.6x	-23.3x	32x	20.4x	19.4x
FCF Yield	11.1%	14.5%	6.66%	1.87%	-4.29%	3.12%	4.91%	5.14%
Dividend per Share ²	1.135	1.309	1.714	2.05	2.11	2.3	2.242	2.317
Rate of return	1.17%	1.28%	1.22%	1.79%	2.85%	2.92%	2.84%	2.94%
EPS ²	15.58	17.34	3.7	4.64	-11.7	3.072	3.537	4.439
Distribution rate	7.28%	7.55%	46.3%	44.2%	-18%	74.9%	63.4%	52.2%
Net sales ¹	11,778	15,794	12,548	12,142	11,170	11,782	12,078	12,625
EBITDA ¹	3,693	4,179	2,615	2,286	1,144	1,917	1,945	2,076
EBIT ¹	2,800	3,050	729	875	-1,578	687	780	922.5
Net income ¹	2,015	2,247	479	602	-1,508	403.3	433.4	484.1
Net Debt ¹	3,272	2,651	1,602	1,643	2,860	2,755	2,600	2,182
Reference price ²	97.13	102.54	139.96	114.65	73.94	78.85	78.85	78.85
Nbr of stocks (in thousands)	127,822	127,538	128,141	128,706	128,273	127,797	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	24/02/25	24/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WESTLAKE CORPORATION	25.67x	1.09x	6.69x	2.92%	10.08B
AIR LIQUIDE	26.53x	4.19x	13.46x	2.18%	124B
NAN YA PLASTICS CORPORATION	13.7x	4.9x	32.12x	2.99%	46.18B
SABIC	58.23x	1.35x	9.51x	5.96%	39.55B
WANHUA CHEMICAL GROUP CO., LTD.	12.75x	1.23x	6.99x	2.4%	34.98B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.68x	3.14x	7.38x	4.49%	25.3B
LYONDELLBASELL INDUSTRIES N.V.	9.87x	0.93x	5.72x	4.05%	22B
HENGLI PETROCHEMICAL CO.,LTD.	11.22x	1.03x	7.63x	3.29%	19.72B
RONGSHENG PETROCHEMICAL CO., LTD.	19.06x	0.8x	6.4x	1.15%	19.26B
RESONAC HOLDINGS CORPORATION	29.27x	2.58x	14.01x	0.41%	18.83B
Average	21.60x	2.12x	10.99x	2.98%	36.03B
Weighted average by Cap.	23.71x	2.88x	13.04x	2.93%