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 29,311 - -
Change - 32.34% -5.29% 22.47% 19.56% 5.11% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 29,311 29,311 29,311
Change - 32.34% -2.97% 32.79% 7.64% 5.11% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 15.4x 14.8x 13.9x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.73x 2.46x 2.26x
PEG - 0.4x 6.29x 0.5x 7.65x 1.5x 3.62x 2.08x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.29x 2.2x 2.12x
EV / Revenue 0x 0x 0x 0x 0x 2.29x 2.2x 2.12x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11.4x 12.9x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8933 0.5933 1.287 1.4 1.85 1.553 1.54 1.622
Rate of return 2.44% 1.23% 2.73% 2.39% 2.64% 2.06% 2.04% 2.15%
EPS 2 2.436 3.293 3.367 4.36 4.45 4.897 5.097 5.438
Distribution rate 36.7% 18% 38.2% 32.1% 41.6% 31.7% 30.2% 29.8%
Net sales 1 8,106 9,561 10,401 11,548 12,447 12,803 13,303 13,835
EBITDA - - 1,861 2,221 - - - -
EBIT 1 1,430 1,850 1,882 2,391 2,407 2,564 2,264 -
Net income 1 1,022 1,381 1,381 1,756 1,779 1,916 1,969 2,060
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 75.46 75.46 75.46
Nbr of stocks (in thousands) 414,919 415,603 403,933 398,564 397,680 388,437 - -
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.($)
16.05x1.79x - 3.06% 91.8B
11.35x - - 1.24% 80.77B
9.15x - - 1.66% 66.92B
10.18x1.1x - 3.51% 43.31B
11.21x - - 2.48% 41.92B
13.6x0.9x - 2.41% 38.36B
8.04x - - 0.93% 37.75B
18.71x2.21x - 2.01% 36.75B
10.29x2.45x - 0.19% 35.97B
Average 12.06x 1.69x 1.94% 52.62B
Weighted average by Cap. 12.24x 1.69x 2.02%

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