|
Real-time Estimate
Cboe BZX
21:00:08 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 28.46 USD | -1.18% |
|
+0.97% | -60.96% |
| 02:05pm | Calendar Monday, October 26 - Friday, October 30 | FW |
| 10-22 | UnitedHealth Sued by Aramark, Kraft, Others Over Claims Handling | 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 | 1,878 | - | - |
| Change | - | -45.93% | -13.33% | -5.5% | -35.83% | -53.64% | - | - |
| Enterprise Value (EV) 1 | 16,447 | 13,364 | 12,340 | 11,663 | 9,902 | 6,825 | 6,631 | 6,465 |
| Change | - | -18.75% | -7.66% | -5.49% | -15.11% | -31.07% | -2.84% | -2.5% |
| P/E | 8.27x | -5.2x | 14x | -19.5x | 12.7x | 26.7x | 10.3x | 7.7x |
| PBR | 2.86x | 3.27x | 2.84x | 2.35x | 1.48x | 0.47x | 0.46x | 0.42x |
| PEG | - | 0x | -0x | 0x | -0x | -0.3x | 0x | 0.2x |
| Capitalization / Revenue | 0.65x | 0.39x | 0.34x | 0.38x | 0.26x | 0.13x | 0.12x | 0.12x |
| EV / Revenue | 0.75x | 0.68x | 0.63x | 0.7x | 0.64x | 0.46x | 0.43x | 0.41x |
| EV / EBITDA | 5.72x | 7.28x | 7.95x | 9.56x | 9.28x | 7.91x | 6.41x | 5.44x |
| EV / EBIT | 6.91x | 9.83x | 10.4x | 13.1x | 13.6x | 13.1x | 9.62x | 7.95x |
| EV / FCF | 9.96x | 16.3x | 33.7x | 30.3x | 127x | 32.6x | 30.7x | 19.7x |
| FCF Yield | 10% | 6.14% | 2.97% | 3.3% | 0.79% | 3.07% | 3.26% | 5.09% |
| 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% | 3.35% | - | - |
| EPS 2 | 28.36 | -27.18 | 8.72 | -5.87 | 5.66 | 1.08 | 2.79 | 3.74 |
| Distribution rate | 19.2% | -25.8% | 80.3% | -119% | 93.6% | 89.3% | - | - |
| Net sales 1 | 21,985 | 19,724 | 19,455 | 16,607 | 15,524 | 14,817 | 15,304 | 15,859 |
| EBITDA 1 | 2,873 | 1,835 | 1,552 | 1,220 | 1,067 | 862.8 | 1,035 | 1,189 |
| EBIT 1 | 2,379 | 1,360 | 1,191 | 887 | 729 | 521.5 | 689.2 | 813.8 |
| Net income 1 | 1,783 | -1,519 | 481 | -323 | 318 | 74.45 | 196.6 | 244.8 |
| Net Debt 1 | 2,193 | 5,657 | 5,661 | 5,351 | 5,851 | 4,947 | 4,753 | 4,588 |
| Reference price 2 | 234.66 | 141.46 | 121.77 | 114.48 | 72.14 | 28.80 | 28.80 | 28.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.67x | 0.46x | 7.91x | 3.35% | 1.88B | |
| 14.05x | 1.36x | 11.54x | 5.23% | 103B | |
| 7.52x | 1.12x | 5.27x | 7.56% | 31.31B | |
| 32.77x | 3.63x | 19.96x | 0.98% | 28.06B | |
| 9.62x | 0.48x | 4.75x | 5.99% | 25.46B | |
| 49.15x | 3.8x | 33.4x | 0.68% | 11.83B | |
| 25.99x | 4.95x | 17.16x | 2.82% | 7.94B | |
| 17.34x | 1.38x | 8.11x | 2.41% | 7.15B | |
| 10.66x | 1.71x | 6.8x | 3.12% | 5.61B | |
| 16.36x | 1.38x | 12.26x | 5.44% | 5.06B | |
| Average | 21.01x | 2.03x | 12.72x | 3.76% | 22.72B | |
| Weighted average by Cap. | 17.39x | 1.77x | 12.05x | 4.64% |
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
