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 28,523 - -
Change - 32.34% -5.29% 22.47% 19.56% 2.29% - -
Enterprise Value (EV) 15,193 20,107 19,509 25,905 27,885 28,523 28,523 28,523
Change - 32.34% -2.97% 32.79% 7.64% 2.29% 0% 0%
P/E 15x 14.7x 14x 13.4x 15.8x 15.1x 14.5x 13.6x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.67x 2.42x 2.23x
PEG - 0.4x 6.29x 0.5x 7.65x 1.61x 3.53x 2.04x
Capitalization / Revenue 1.87x 2.1x 1.83x 2.02x 2.24x 2.23x 2.14x 2.08x
EV / Revenue 0x 0x 0x 0x 0x 2.23x 2.14x 2.08x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11.1x 10.3x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8933 0.5933 1.287 1.4 1.85 1.588 1.71 1.826
Rate of return 2.44% 1.23% 2.73% 2.39% 2.64% 2.16% 2.33% 2.49%
EPS 2 2.436 3.293 3.367 4.36 4.45 4.867 5.066 5.404
Distribution rate 36.7% 18% 38.2% 32.1% 41.6% 32.6% 33.8% 33.8%
Net sales 1 8,106 9,561 10,401 11,548 12,447 12,801 13,299 13,743
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 1,906 1,960 2,052
Net Debt - - 464.8 2,581 - - - -
Reference price 2 36.62 48.38 47.15 58.52 70.12 73.43 73.43 73.43
Nbr of stocks (in thousands) 4,14,919 4,15,603 4,03,933 3,98,564 3,97,680 3,88,437 - -
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.($)
15.77x2x - 3.08% 9.05TCr
10.9x - - 1.3% 7.76TCr
8.86x - - 1.71% 6.48TCr
11.09x - - 2.5% 4.15TCr
9.98x1.08x - 3.58% 4.26TCr
11.55x0.88x - 2.46% 3.77TCr
7.96x - - 0.95% 3.69TCr
18.19x2.18x - 2.04% 3.62TCr
9.82x2.35x - 0.2% 3.43TCr
Average 11.57x 1.70x 1.98% 5.14TCr
Weighted average by Cap. 11.81x 1.74x 2.07%

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. 0HMZ Stock
  5. Valuation W.R. Berkley Corporation