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 26,806 - -
Change - 32.34% -5.29% 22.47% 19.56% -3.87% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 26,806 26,806 26,806
Change - 32.34% -2.97% 32.79% 7.64% -3.87% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 14x 13.5x 12.7x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.48x 2.25x 2.07x
PEG - 0.4x 6.29x 0.5x 7.65x 1.3x 3.43x 2.08x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.09x 2.02x 1.94x
EV / Revenue 0x 0x 0x 0x 0x 2.09x 2.02x 1.94x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.5x 9.66x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8933 0.5933 1.287 1.4 1.85 1.491 1.54 1.622
Rate of return 2.44% 1.23% 2.73% 2.39% 2.64% 2.16% 2.23% 2.35%
EPS 2 2.436 3.293 3.367 4.36 4.45 4.932 5.126 5.438
Distribution rate 36.7% 18% 38.2% 32.1% 41.6% 30.2% 30% 29.8%
Net sales 1 8,106 9,561 10,401 11,548 12,447 12,798 13,302 13,835
EBITDA - - 1,861 2,221 - - - -
EBIT 1 1,430 1,850 1,882 2,391 2,407 2,564 2,775 -
Net income 1 1,022 1,381 1,381 1,756 1,779 1,917 1,965 2,035
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 68.98 68.98 68.98
Nbr of stocks (in thousands) 414,919 415,603 403,933 398,564 397,680 388,606 - -
Announcement Date 27/1/22 26/1/23 24/1/24 27/1/25 26/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.29x - - 4.38% 122B
15.47x1.69x - 3.23% 91.69B
10.53x - - 1.34% 75.17B
5.97x - - 1.94% 56.57B
3.91x0.6x - 5.63% 48.31B
7.04x0.57x - 5.47% 44.96B
12.33x1.07x - 3.59% 43.65B
11.2x - - 2.59% 39.18B
10.54x0.8x - 3.09% 36.77B
Average 9.81x 0.95x 3.47% 62.06B
Weighted average by Cap. 10.38x 1.08x 3.46%

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