|
Market Closed -
NYSE
04:00:02 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 29.94 USD | +2.01% |
|
+6.51% | -58.50% |
| 10-29 | Whirlpool's Price Hikes Offset by Inflation, Tariff Headwinds, BofA Says | MT |
| 10-28 | BofA Securities Adjusts Whirlpool Price Target to $20 From $25, Maintains Underperform Rating | 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 | 1,968 | - | - |
| Change | - | -45.93% | -13.33% | -5.5% | -35.83% | -51.41% | - | - |
| Enterprise Value (EV) 1 | 16,447 | 13,364 | 12,340 | 11,663 | 9,902 | 6,946 | 6,834 | 6,671 |
| Change | - | -18.75% | -7.66% | -5.49% | -15.11% | -29.84% | -1.62% | -2.38% |
| P/E | 8.27x | -5.2x | 14x | -19.5x | 12.7x | -6.3x | 53.3x | 9.39x |
| PBR | 2.86x | 3.27x | 2.84x | 2.35x | 1.48x | 0.54x | 0.49x | 0.46x |
| PEG | - | 0x | -0x | 0x | -0x | 0x | -0x | 0x |
| Capitalization / Revenue | 0.65x | 0.39x | 0.34x | 0.38x | 0.26x | 0.14x | 0.13x | 0.13x |
| EV / Revenue | 0.75x | 0.68x | 0.63x | 0.7x | 0.64x | 0.48x | 0.46x | 0.43x |
| EV / EBITDA | 5.72x | 7.28x | 7.95x | 9.56x | 9.28x | 10.4x | 7.62x | 6.37x |
| EV / EBIT | 6.91x | 9.83x | 10.4x | 13.1x | 13.6x | 23.9x | 13.9x | 10.3x |
| EV / FCF | 9.96x | 16.3x | 33.7x | 30.3x | 127x | 30x | 56.8x | 20.7x |
| FCF Yield | 10% | 6.14% | 2.97% | 3.3% | 0.79% | 3.33% | 1.76% | 4.83% |
| Dividend per Share 2 | 5.45 | 7 | 7 | 7 | 5.3 | 1.005 | - | - |
| Rate of return | 2.32% | 4.95% | 5.75% | 6.11% | 7.35% | 3.36% | - | - |
| EPS 2 | 28.36 | -27.18 | 8.72 | -5.87 | 5.66 | -4.755 | 0.562 | 3.19 |
| Distribution rate | 19.2% | -25.8% | 80.3% | -119% | 93.6% | -21.1% | - | - |
| Net sales 1 | 21,985 | 19,724 | 19,455 | 16,607 | 15,524 | 14,430 | 14,863 | 15,439 |
| EBITDA 1 | 2,873 | 1,835 | 1,552 | 1,220 | 1,067 | 670.2 | 897.4 | 1,047 |
| EBIT 1 | 2,379 | 1,360 | 1,191 | 887 | 729 | 290.1 | 491.8 | 650.6 |
| Net income 1 | 1,783 | -1,519 | 481 | -323 | 318 | -321.3 | 83.83 | 222.8 |
| Net Debt 1 | 2,193 | 5,657 | 5,661 | 5,351 | 5,851 | 4,978 | 4,866 | 4,703 |
| Reference price 2 | 234.66 | 141.46 | 121.77 | 114.48 | 72.14 | 29.94 | 29.94 | 29.94 |
| Nbr of stocks (in thousands) | 60,743 | 54,478 | 54,853 | 55,140 | 56,149 | 65,737 | - | - |
| Announcement Date | 26/1/22 | 30/1/23 | 29/1/24 | 29/1/25 | 28/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -6.3x | 0.48x | 10.37x | 3.36% | 1.97B | |
| 14.56x | 1.46x | 11.82x | 5.03% | 108B | |
| 8.78x | 1.18x | 6.02x | 6.95% | 32.3B | |
| 34.28x | 3.8x | 20.87x | 0.93% | 29.3B | |
| 10.58x | 0.53x | 5.14x | 5.59% | 26.91B | |
| 49.46x | 3.83x | 33.61x | 0.66% | 11.88B | |
| 25.99x | 4.95x | 17.16x | 2.82% | 7.92B | |
| 17.49x | 1.43x | 8.4x | 2.27% | 7.2B | |
| 10.45x | 1.69x | 6.71x | 3.18% | 5.47B | |
| 16.98x | 1.4x | 12.77x | 5.16% | 5.11B | |
| Average | 18.23x | 2.07x | 13.29x | 3.59% | 23.59B | |
| Weighted average by Cap. | 17.78x | 1.84x | 12.45x | 4.42% |
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
