|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.30 USD | -2.46% |
|
-4.12% | -48.36% |
| 07-02 | Whirlpool to Phase Out Mexico-Based Supsa Manufacturing Facility | MT |
| 06-29 | Trump's tariffs aren't saving jobs at Whirlpool's Iowa refrigerator plant | RE |
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 | 2,479 | - | - |
| Change | - | -45.93% | -13.33% | -5.5% | -35.83% | -38.8% | - | - |
| Enterprise Value (EV) 1 | 16,447 | 13,364 | 12,340 | 11,663 | 9,902 | 7,640 | 7,376 | 7,203 |
| Change | - | -18.75% | -7.66% | -5.49% | -15.11% | -22.84% | -3.46% | -2.34% |
| P/E | 8.27x | -5.2x | 14x | -19.5x | 12.7x | 58.5x | 14.1x | 9.28x |
| PBR | 2.86x | 3.27x | 2.84x | 2.35x | 1.48x | 0.64x | 0.64x | 0.59x |
| PEG | - | 0x | -0x | 0x | -0x | -0.7x | 0x | 0.2x |
| Capitalization / Revenue | 0.65x | 0.39x | 0.34x | 0.38x | 0.26x | 0.17x | 0.16x | 0.15x |
| EV / Revenue | 0.75x | 0.68x | 0.63x | 0.7x | 0.64x | 0.51x | 0.48x | 0.45x |
| EV / EBITDA | 5.72x | 7.28x | 7.95x | 9.56x | 9.28x | 8.32x | 6.68x | 5.83x |
| EV / EBIT | 6.91x | 9.83x | 10.4x | 13.1x | 13.6x | 13.5x | 10x | 8.51x |
| EV / FCF | 9.96x | 16.3x | 33.7x | 30.3x | 127x | 35.6x | 23.7x | 18.8x |
| FCF Yield | 10% | 6.14% | 2.97% | 3.3% | 0.79% | 2.81% | 4.23% | 5.31% |
| Dividend per Share 2 | 5.45 | 7 | 7 | 7 | 5.3 | 0.9032 | - | - |
| Rate of return | 2.32% | 4.95% | 5.75% | 6.11% | 7.35% | 2.36% | - | - |
| EPS 2 | 28.36 | -27.18 | 8.72 | -5.87 | 5.66 | 0.6533 | 2.706 | 4.12 |
| Distribution rate | 19.2% | -25.8% | 80.3% | -119% | 93.6% | 138% | - | - |
| Net sales 1 | 21,985 | 19,724 | 19,455 | 16,607 | 15,524 | 14,910 | 15,425 | 16,054 |
| EBITDA 1 | 2,873 | 1,835 | 1,552 | 1,220 | 1,067 | 918 | 1,104 | 1,235 |
| EBIT 1 | 2,379 | 1,360 | 1,191 | 887 | 729 | 566.3 | 737.3 | 846.1 |
| Net income 1 | 1,783 | -1,519 | 481 | -323 | 318 | 35.67 | 137.5 | 269.2 |
| Net Debt 1 | 2,193 | 5,657 | 5,661 | 5,351 | 5,851 | 5,161 | 4,897 | 4,725 |
| Reference price 2 | 234.66 | 141.46 | 121.77 | 114.48 | 72.14 | 38.24 | 38.24 | 38.24 |
| Nbr of stocks (in thousands) | 60,743 | 54,478 | 54,853 | 55,140 | 56,149 | 64,823 | - | - |
| Announcement Date | 26/01/22 | 30/01/23 | 29/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 58.53x | 0.51x | 8.32x | 2.36% | 2.48B | |
| 7.55x | 1.05x | 5.16x | 7.33% | 32.92B | |
| 10.38x | 0.26x | 4.7x | 4.99% | 4.73B | |
| 9.85x | 1.6x | 6.26x | 3.29% | 4.56B | |
| 14.94x | 1.1x | 9.03x | 1.96% | 4.56B | |
| 12.96x | 0.85x | 9.36x | 0.79% | 3.79B | |
| 10.65x | 1.28x | 8.1x | 6.66% | 2.19B | |
| 14.01x | - | - | 6.25% | 2.03B | |
| 21.55x | - | - | 1.98% | 1.95B | |
| 27.08x | 1.66x | 15.95x | 1.48% | 1.72B | |
| Average | 18.75x | 1.04x | 8.36x | 3.71% | 6.09B | |
| Weighted average by Cap. | 12.23x | 1.02x | 6.37x | 5.44% |
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
