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 15.5x 14.9x 14x
PBR 2.19x 2.84x 2.43x 2.65x 2.73x 2.74x 2.48x 2.29x
PEG - 0.4x 6.29x 0.5x 7.65x 1.66x 3.63x 2.1x
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 1.588 1.71 1.826
Rate of return 2.44% 1.23% 2.73% 2.39% 2.64% 2.1% 2.27% 2.42%
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 12,803 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 1,906 1,960 2,052
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) 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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.05x1.79x - 3.06% 9.18TCr
11.35x - - 1.24% 8.08TCr
9.15x - - 1.66% 6.69TCr
10.18x1.1x - 3.51% 4.33TCr
11.21x - - 2.48% 4.19TCr
13.6x0.9x - 2.41% 3.84TCr
8.04x - - 0.93% 3.78TCr
18.71x2.21x - 2.01% 3.67TCr
10.29x2.45x - 0.19% 3.6TCr
Average 12.06x 1.69x 1.94% 5.26TCr
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. WRB * Stock
  5. Valuation W. R. Berkley Corporation