|
Market Closed -
NYSE
21:00:32 04/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 74.79 USD | +0.25% |
|
-1.22% | +1.15% |
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 | 9,558 | - | - |
| Change | - | 5.33% | 37.14% | -17.72% | -35.72% | 0.77% | - | - |
| Enterprise Value (EV) 1 | 15,687 | 15,729 | 19,537 | 16,399 | 12,345 | 12,312 | 12,158 | 11,740 |
| Change | - | 0.26% | 24.21% | -16.06% | -24.72% | -0.26% | -1.26% | -3.43% |
| P/E | 6.23x | 5.91x | 37.8x | 24.7x | -6.32x | 24.3x | 21.1x | 16.8x |
| PBR | 1.56x | 1.32x | 1.76x | 1.41x | 1.08x | 1.09x | 1.08x | 1.1x |
| PEG | - | 0.5x | -0.5x | 1x | 0x | -0x | 1.4x | 0.7x |
| Capitalization / Revenue | 1.05x | 0.83x | 1.43x | 1.22x | 0.85x | 0.81x | 0.79x | 0.76x |
| EV / Revenue | 1.33x | 1x | 1.56x | 1.35x | 1.11x | 1.05x | 1.01x | 0.93x |
| EV / EBITDA | 4.25x | 3.76x | 7.47x | 7.17x | 10.8x | 6.42x | 6.25x | 5.65x |
| EV / EBIT | 5.6x | 5.16x | 26.8x | 18.7x | -7.82x | 17.9x | 15.6x | 12.7x |
| EV / FCF | 9.04x | 6.88x | 15x | 53.6x | -23.3x | 30.7x | 19.5x | 18.6x |
| FCF Yield | 11.1% | 14.5% | 6.66% | 1.87% | -4.29% | 3.25% | 5.12% | 5.37% |
| Dividend per Share 2 | 1.135 | 1.309 | 1.714 | 2.05 | 2.11 | 2.3 | 2.242 | 2.317 |
| Rate of return | 1.17% | 1.28% | 1.22% | 1.79% | 2.85% | 3.08% | 3% | 3.1% |
| EPS 2 | 15.58 | 17.34 | 3.7 | 4.64 | -11.7 | 3.072 | 3.537 | 4.439 |
| Distribution rate | 7.28% | 7.55% | 46.3% | 44.2% | -18% | 74.9% | 63.4% | 52.2% |
| Net sales 1 | 11,778 | 15,794 | 12,548 | 12,142 | 11,170 | 11,782 | 12,078 | 12,625 |
| EBITDA 1 | 3,693 | 4,179 | 2,615 | 2,286 | 1,144 | 1,917 | 1,945 | 2,076 |
| EBIT 1 | 2,800 | 3,050 | 729 | 875 | -1,578 | 687 | 780 | 922.5 |
| Net income 1 | 2,015 | 2,247 | 479 | 602 | -1,508 | 403.3 | 433.4 | 484.1 |
| Net Debt 1 | 3,272 | 2,651 | 1,602 | 1,643 | 2,860 | 2,755 | 2,600 | 2,182 |
| Reference price 2 | 97.13 | 102.54 | 139.96 | 114.65 | 73.94 | 74.79 | 74.79 | 74.79 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 24.35x | 1.05x | 6.42x | 3.08% | 9.56B | |
| 27.5x | 4.26x | 13.69x | 2.1% | 126B | |
| 16.58x | 5.97x | 31.16x | 2.87% | 56.53B | |
| 58.16x | 1.35x | 9.5x | 5.97% | 39.5B | |
| 12.64x | 1.28x | 6.88x | 2.68% | 36.21B | |
| 10.09x | 3.26x | 7.66x | 4.3% | 26.43B | |
| 75.6x | 13.71x | 49.9x | 0.07% | 20.55B | |
| 8.68x | 0.87x | 5.34x | 4.35% | 20.52B | |
| 19.54x | 0.86x | 6.57x | 1.19% | 20.5B | |
| 11.33x | 1.02x | 8.2x | 3.7% | 19.94B | |
| Average | 26.45x | 3.36x | 14.53x | 3.03% | 37.58B | |
| Weighted average by Cap. | 26.65x | 3.75x | 15.46x | 2.91% |
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
