|
Market Closed -
NYSE
21:00:02 28/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 66.84 USD | -1.28% |
|
-3.23% | -9.60% |
| 09-25 | UBS Adjusts Westlake Price Target to $98 From $106, Maintains Buy Rating | MT |
| 09-24 | BlueLinx Expanding Relationship With Westlake Royal Building Products | MT |
Company Valuation: Westlake Corporation
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 | 8,653 | - | - |
| Change | - | 5.33% | 37.14% | -17.72% | -35.72% | -8.77% | - | - |
| Enterprise Value (EV) 1 | 15,687 | 15,729 | 19,537 | 16,399 | 12,345 | 11,398 | 11,273 | 10,944 |
| Change | - | 0.26% | 24.21% | -16.06% | -24.72% | -7.67% | -1.1% | -2.92% |
| P/E | 6.23x | 5.91x | 37.8x | 24.7x | -6.32x | 22.2x | 19.5x | 15.3x |
| PBR | 1.56x | 1.32x | 1.76x | 1.41x | 1.08x | 0.98x | 0.98x | 1x |
| PEG | - | 0.5x | -0.5x | 1x | 0x | -0x | 1.4x | 0.6x |
| Capitalization / Revenue | 1.05x | 0.83x | 1.43x | 1.22x | 0.85x | 0.74x | 0.72x | 0.69x |
| EV / Revenue | 1.33x | 1x | 1.56x | 1.35x | 1.11x | 0.97x | 0.94x | 0.87x |
| EV / EBITDA | 4.25x | 3.76x | 7.47x | 7.17x | 10.8x | 5.97x | 5.89x | 5.41x |
| EV / EBIT | 5.6x | 5.16x | 26.8x | 18.7x | -7.82x | 16.8x | 15.2x | 12.4x |
| EV / FCF | 9.04x | 6.88x | 15x | 53.6x | -23.3x | 23.9x | 18.9x | 20.3x |
| FCF Yield | 11.1% | 14.5% | 6.66% | 1.87% | -4.29% | 4.18% | 5.3% | 4.92% |
| Dividend per Share 2 | 1.135 | 1.309 | 1.714 | 2.05 | 2.11 | 2.207 | 2.242 | 2.317 |
| Rate of return | 1.17% | 1.28% | 1.22% | 1.79% | 2.85% | 3.26% | 3.31% | 3.42% |
| EPS 2 | 15.58 | 17.34 | 3.7 | 4.64 | -11.7 | 3.054 | 3.476 | 4.415 |
| Distribution rate | 7.28% | 7.55% | 46.3% | 44.2% | -18% | 72.3% | 64.5% | 52.5% |
| Net sales 1 | 11,778 | 15,794 | 12,548 | 12,142 | 11,170 | 11,763 | 12,020 | 12,515 |
| EBITDA 1 | 3,693 | 4,179 | 2,615 | 2,286 | 1,144 | 1,911 | 1,915 | 2,023 |
| EBIT 1 | 2,800 | 3,050 | 729 | 875 | -1,578 | 677.2 | 739.6 | 880.6 |
| Net income 1 | 2,015 | 2,247 | 479 | 602 | -1,508 | 401.4 | 426.8 | 481.6 |
| Net Debt 1 | 3,272 | 2,651 | 1,602 | 1,643 | 2,860 | 2,745 | 2,620 | 2,291 |
| Reference price 2 | 97.13 | 102.54 | 139.96 | 114.65 | 73.94 | 67.71 | 67.71 | 67.71 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.17x | 0.97x | 5.97x | 3.26% | 8.65B | |
| 27.07x | 4.2x | 13.51x | 2.14% | 121B | |
| 17.47x | 5.62x | 27.94x | 3.94% | 59.4B | |
| 63.38x | 1.3x | 8.56x | 6.09% | 38.07B | |
| 11.07x | 1.18x | 6.38x | 2.99% | 32.39B | |
| 9.23x | 3.01x | 7.07x | 4.7% | 24.19B | |
| 8x | 0.82x | 5.06x | 4.75% | 18.78B | |
| 15.89x | 0.77x | 5.73x | 1.94% | 18.69B | |
| 70.18x | 12.69x | 46.14x | 0.07% | 18.64B | |
| 25.75x | 2.66x | 12.6x | 0.43% | 18.03B | |
| Average | 27.02x | 3.32x | 13.90x | 3.03% | 35.83B | |
| Weighted average by Cap. | 27.16x | 3.70x | 14.92x | 3.07% |
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
- WLK Stock
- Valuation Westlake Corporation
Select your edition
All financial news and data tailored to specific country editions
