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 28,086 - -
Change - 32.34% -5.29% 22.47% 19.56% 0.72% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 28,086 28,086 28,086
Change - 32.34% -2.97% 32.79% 7.64% 0.72% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 15x 14.3x 13.4x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.58x 2.33x 2.11x
PEG - 0.4x 6.29x 0.5x 7.65x 1.81x 3.14x 2.07x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.18x 2.09x 1.99x
EV / Revenue 0x 0x 0x 0x 0x 2.18x 2.09x 1.99x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11x 10.4x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8933 0.5933 1.287 1.4 - 1.675 1.698 2.21
Rate of return 2.44% 1.23% 2.73% 2.39% - 2.32% 2.36% 3.07%
EPS 2 2.436 3.293 3.367 4.36 4.45 4.819 5.039 5.366
Distribution rate 36.7% 18% 38.2% 32.1% - 34.8% 33.7% 41.2%
Net sales 1 8,106 9,561 10,401 11,548 12,447 12,868 13,462 14,105
EBITDA - - 1,861 2,221 - - - -
EBIT 1 1,430 1,850 1,882 2,391 2,407 2,562 2,710 -
Net income 1 1,022 1,381 1,381 1,756 1,779 1,893 1,953 2,056
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 72.08 72.08 72.08
Nbr of stocks (in thousands) 4,14,919 4,15,603 4,03,933 3,98,564 3,97,680 3,89,656 - -
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.($)
14.66x - - 2.37% 2.81TCr
19.03x1.63x - 3.05% 8.75TCr
11.91x - - 1.43% 7.28TCr
8.77x - - 1.78% 6.44TCr
11.17x - - 2.56% 4.21TCr
8.72x0.96x - 4.01% 4.03TCr
8.43x - - 0.94% 3.89TCr
17.7x2.21x - 2.02% 3.7TCr
10.61x0.78x - 2.72% 3.6TCr
9.76x2.33x - 0.2% 3.56TCr
Average 12.08x 1.58x 2.11% 4.83TCr
Weighted average by Cap. 12.52x 1.58x 2.15%

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