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 27,876 - -
Change - 32.34% -5.29% 22.47% 19.56% -0.03% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 27,876 27,876 27,876
Change - 32.34% -2.97% 32.79% 7.64% -0.03% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 14.8x 14.2x 13.3x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.58x 2.33x 2.11x
PEG - 0.4x 6.29x 0.5x 7.65x 1.78x 3.11x 2.05x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.17x 2.07x 1.98x
EV / Revenue 0x 0x 0x 0x 0x 2.17x 2.07x 1.98x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.9x 10.3x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8933 0.5933 1.287 1.4 - 1.675 1.698 2.21
Rate of return 2.44% 1.23% 2.73% 2.39% - 2.34% 2.37% 3.09%
EPS 2 2.436 3.293 3.367 4.36 4.45 4.819 5.039 5.366
Distribution rate 36.7% 18% 38.2% 32.1% - 34.8% 33.7% 41.2%
Net sales 1 8,106 9,561 10,401 11,548 12,447 12,868 13,462 14,105
EBITDA - - 1,861 2,221 - - - -
EBIT 1 1,430 1,850 1,882 2,391 2,407 2,562 2,710 -
Net income 1 1,022 1,381 1,381 1,756 1,779 1,893 1,953 2,056
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 71.54 71.54 71.54
Nbr of stocks (in thousands) 414,919 415,603 403,933 398,564 397,680 389,656 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.59x1.73x - 3.16% 89.59B
12.08x - - 1.41% 72.12B
11.77x - - 2.42% 42.81B
10.64x1.05x - 3.46% 40.68B
8.79x - - 0.9% 39.5B
18.12x2.27x - 1.97% 37.26B
11.49x0.85x - 2.51% 37.14B
10.08x2.4x - 0.2% 35.43B
22.63x - - 1.98% 29.33B
Average 13.58x 1.66x 2% 47.1B
Weighted average by Cap. 13.60x 1.66x 2.12%

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. WR1 Stock
  5. Valuation W. R. Berkley Corporation