|
Real-time Estimate
Cboe BZX
19:10:20 31/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 40.53 USD | -1.51% |
|
+0.91% | -43.87% |
| 08-24 | Wells Fargo Initiates Coverage on Whirlpool With Equal Weight Rating, $42 Price Target | MT |
| 08-05 | RBC Capital Adjusts Price Target on Whirlpool to $32 From $30, Maintains Underperform Rating | 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 | 2,683 | - | - |
| Change | - | -45.93% | -13.33% | -5.5% | -35.83% | -33.76% | - | - |
| Enterprise Value (EV) 1 | 16,447 | 13,364 | 12,340 | 11,663 | 9,902 | 7,606 | 7,364 | 7,187 |
| Change | - | -18.75% | -7.66% | -5.49% | -15.11% | -23.18% | -3.18% | -2.41% |
| P/E | 8.27x | -5.2x | 14x | -19.5x | 12.7x | 21.2x | 11.5x | 8.19x |
| PBR | 2.86x | 3.27x | 2.84x | 2.35x | 1.48x | 0.67x | 0.68x | 0.63x |
| PEG | - | 0x | -0x | 0x | -0x | -0.3x | 0.1x | 0.2x |
| Capitalization / Revenue | 0.65x | 0.39x | 0.34x | 0.38x | 0.26x | 0.18x | 0.17x | 0.17x |
| 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 | 8.36x | 6.66x | 5.68x |
| EV / EBIT | 6.91x | 9.83x | 10.4x | 13.1x | 13.6x | 13.1x | 9.55x | 8.09x |
| EV / FCF | 9.96x | 16.3x | 33.7x | 30.3x | 127x | 35.5x | 27.4x | 19.2x |
| FCF Yield | 10% | 6.14% | 2.97% | 3.3% | 0.79% | 2.82% | 3.66% | 5.2% |
| Dividend per Share 2 | 5.45 | 7 | 7 | 7 | 5.3 | 0.9648 | - | - |
| Rate of return | 2.32% | 4.95% | 5.75% | 6.11% | 7.35% | 2.34% | - | - |
| EPS 2 | 28.36 | -27.18 | 8.72 | -5.87 | 5.66 | 1.937 | 3.58 | 5.027 |
| Distribution rate | 19.2% | -25.8% | 80.3% | -119% | 93.6% | 49.8% | - | - |
| Net sales 1 | 21,985 | 19,724 | 19,455 | 16,607 | 15,524 | 14,913 | 15,449 | 16,046 |
| EBITDA 1 | 2,873 | 1,835 | 1,552 | 1,220 | 1,067 | 909.9 | 1,105 | 1,265 |
| EBIT 1 | 2,379 | 1,360 | 1,191 | 887 | 729 | 578.7 | 770.9 | 888.2 |
| Net income 1 | 1,783 | -1,519 | 481 | -323 | 318 | 86.45 | 251.6 | 334 |
| Net Debt 1 | 2,193 | 5,657 | 5,661 | 5,351 | 5,851 | 4,923 | 4,681 | 4,504 |
| Reference price 2 | 234.66 | 141.46 | 121.77 | 114.48 | 72.14 | 41.15 | 41.15 | 41.15 |
| Nbr of stocks (in thousands) | 60,743 | 54,478 | 54,853 | 55,140 | 56,149 | 65,199 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.25x | 0.51x | 8.36x | 2.34% | 2.68B | |
| 8.02x | 1.15x | 5.26x | 7.19% | 32.37B | |
| 10.16x | 1.66x | 6.55x | 3.28% | 5.11B | |
| 16.48x | 1.15x | 11.89x | 0.61% | 4.95B | |
| 11.91x | 0.28x | 4.76x | 4.63% | 4.92B | |
| 14.61x | 1.09x | 8.66x | 1.98% | 4.56B | |
| 14.89x | - | - | 5.36% | 2.39B | |
| 13.43x | 1.38x | 10.92x | 6.23% | 2.26B | |
| 22.04x | - | - | 1.94% | 2.01B | |
| 25.21x | 1.51x | 14.57x | 1.66% | 1.57B | |
| Average | 15.80x | 1.09x | 8.87x | 3.52% | 6.28B | |
| Weighted average by Cap. | 11.54x | 1.11x | 6.77x | 5.16% |
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
