Valuation Whirlpool Corporation

Stocks

Market Closed - NYSE 00:00:02 19/08/2026 +04			5-day change	1st Jan Change
39.27 ^USD	-0.81%		-9.91%	-45.56%

08-05	RBC Capital Adjusts Price Target on Whirlpool to $32 From $30, Maintains Underperform Rating	MT
08-04	Tranche Update on Whirlpool Corporation's Equity Buyback Plan announced on April 19, 2021.	CI

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	2,560	-	-
Change	-	-45.93%	-13.33%	-5.5%	-35.83%	-36.79%	-	-
Enterprise Value (EV) ¹	16,447	13,364	12,340	11,663	9,902	7,483	7,242	7,064
Change	-	-18.75%	-7.66%	-5.49%	-15.11%	-24.42%	-3.23%	-2.45%
P/E	8.27x	-5.2x	14x	-19.5x	12.7x	20.3x	11x	7.81x
PBR	2.86x	3.27x	2.84x	2.35x	1.48x	0.64x	0.65x	0.6x
PEG	-	0x	-0x	0x	-0x	-0.3x	0.1x	0.2x
Capitalization / Revenue	0.65x	0.39x	0.34x	0.38x	0.26x	0.17x	0.17x	0.16x
EV / Revenue	0.75x	0.68x	0.63x	0.7x	0.64x	0.5x	0.47x	0.44x
EV / EBITDA	5.72x	7.28x	7.95x	9.56x	9.28x	8.19x	6.54x	5.56x
EV / EBIT	6.91x	9.83x	10.4x	13.1x	13.6x	12.8x	9.34x	7.89x
EV / FCF	9.96x	16.3x	33.7x	30.3x	127x	37.2x	25.7x	18.9x
FCF Yield	10%	6.14%	2.97%	3.3%	0.79%	2.69%	3.89%	5.29%
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%	2.46%	-	-
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	14,917	15,464	16,115
EBITDA ¹	2,873	1,835	1,552	1,220	1,067	914.2	1,108	1,270
EBIT ¹	2,379	1,360	1,191	887	729	582.8	775.3	894.9
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	39.27	39.27	39.27
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WHIRLPOOL CORPORATION	20.28x	0.5x	8.19x	2.46%	2.56B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.57x	1.05x	5.16x	7.31%	33.18B
ECOVACS ROBOTICS CO., LTD.	17.26x	1.33x	10.66x	1.67%	5.31B
COWAY CO., LTD.	9.76x	1.61x	6.36x	3.41%	4.79B
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.34x	0.2x	3.14x	4.77%	4.83B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	15.64x	1.1x	11.97x	0.65%	4.64B
KINGCLEAN ELECTRIC CO.,LTD	13.89x	-	-	5.52%	2.31B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.79x	1.28x	8.29x	6.39%	2.21B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.95x	-	-	1.95%	1.99B
ONEROBOTICS (SHENZHEN) CO., LTD.	-6127.73x	-	-	-	1.82B
Average	-599.92x	1.01x	7.68x	3.79%	6.36B
Weighted average by Cap.	-164.50x	1.04x	6.40x	5.35%