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 27,237 - -
Change - 32.34% -5.29% 22.47% 19.56% -2.32% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 27,237 27,237 27,237
Change - 32.34% -2.97% 32.79% 7.64% -2.32% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 14.3x 13.8x 12.9x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.54x 2.29x 2.1x
PEG - 0.4x 6.29x 0.5x 7.65x 1.4x 3.38x 1.93x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.13x 2.05x 1.97x
EV / Revenue 0x 0x 0x 0x 0x 2.13x 2.05x 1.97x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.6x 12x -
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% 2.22% 2.2% 2.31%
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 1,904 1,956 2,035
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 70.09 70.09 70.09
Nbr of stocks (in thousands) 4,14,919 4,15,603 4,03,933 3,98,564 3,97,680 3,88,606 - -
Announcement Date 27/01/22 26/01/23 24/01/24 27/01/25 26/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.31x - - 2.22% 2.72TCr
14.16x1.9x - 3.17% 9.01TCr
10.99x - - 1.29% 7.83TCr
7.66x - - 1.65% 6.63TCr
10.03x1.09x - 3.56% 4.39TCr
11.43x - - 2.52% 4.04TCr
11.65x0.88x - 2.44% 3.89TCr
16.47x2.1x - 2.13% 3.5TCr
9.31x2.35x - 0.2% 3.34TCr
8.81x - - 0.93% 3.29TCr
Average 11.48x 1.66x 2.01% 4.86TCr
Weighted average by Cap. 11.44x 1.68x 2.1%

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. Valuation W.R. Berkley Corporation