Valuation Whirlpool Corporation

Equities

Market Closed - Nyse Other stock markets 02:30:02 15/01/2026 am IST			Pre-market 05:30:00 pm
85.25 ^USD	+0.26%		84.36	-1.05%

09/01	Homebuilders, Building Product Companies Face Cautious Setup as Housing Still 'Stuck in The Mud,' RBC Says	MT
17/12	US competitors - Ingersoll-Rand fell 2.5 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,289	14,254	7,707	6,679	6,312	4,787	4,787	-
Change	-	26.26%	-45.93%	-13.33%	-5.5%	-24.17%	0%	-
Enterprise Value (EV) ¹	13,734	16,447	13,364	12,340	11,663	10,657	10,067	9,501
Change	-	19.75%	-18.75%	-7.66%	-5.49%	-8.63%	-5.53%	-5.63%
P/E ratio	10.6x	8.27x	-5.2x	14x	-19.5x	15.9x	12.5x	9.83x
PBR	2.95x	2.86x	3.27x	2.84x	2.35x	1.89x	1.63x	1.51x
PEG	-	0.1x	0x	-0x	0x	-0x	0.5x	0.4x
Capitalization / Revenue	0.58x	0.65x	0.39x	0.34x	0.38x	0.31x	0.31x	0.3x
EV / Revenue	0.71x	0.75x	0.68x	0.63x	0.7x	0.68x	0.65x	0.59x
EV / EBITDA	5.88x	5.72x	7.28x	7.95x	9.56x	9.51x	8.23x	7.01x
EV / EBIT	7.77x	6.91x	9.83x	10.4x	13.1x	13.6x	11.4x	9.53x
EV / FCF	12.6x	9.96x	16.3x	33.7x	30.3x	61x	26.3x	17.2x
FCF Yield	7.94%	10%	6.14%	2.97%	3.3%	1.64%	3.8%	5.81%
Dividend per Share ²	4.85	5.45	7	7	7	5.303	3.6	3.6
Rate of return	2.69%	2.32%	4.95%	5.75%	6.11%	6.22%	4.22%	4.22%
EPS ²	17.07	28.36	-27.18	8.72	-5.87	5.36	6.845	8.677
Distribution rate	28.4%	19.2%	-25.8%	80.3%	-119%	98.9%	52.6%	41.5%
Net sales ¹	19,456	21,985	19,724	19,455	16,607	15,691	15,592	16,198
EBITDA ¹	2,336	2,873	1,835	1,552	1,220	1,121	1,224	1,356
EBIT ¹	1,768	2,379	1,360	1,191	887	783.3	879.6	997.4
Net income ¹	1,081	1,783	-1,519	481	-323	293	385.7	489.2
Net Debt ¹	2,445	2,193	5,657	5,661	5,351	5,870	5,281	4,714
Reference price ²	180.49	234.66	141.46	121.77	114.48	85.25	85.25	85.25
Nbr of stocks (in thousands)	62,547	60,743	54,478	54,853	55,140	56,149	56,149	-
Announcement Date	27/01/21	26/01/22	30/01/23	29/01/24	29/01/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WHIRLPOOL CORPORATION	15.9x	0.68x	9.51x	6.22%	478.67Cr
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.15x	0.9x	4.61x	7.2%	3.19TCr
ECOVACS ROBOTICS CO., LTD.	24.21x	2.22x	17.81x	1.27%	694.66Cr
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	25.54x	1.97x	25.33x	0.46%	595.22Cr
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.04x	0.23x	4.15x	5.03%	463.65Cr
COWAY CO., LTD.	9.25x	1.47x	5.45x	3.21%	381.58Cr
KINGCLEAN ELECTRIC CO.,LTD	17.13x	-	-	-	288.38Cr
HANGZHOU ROBAM APPLIANCES CO., LTD.	11.64x	1.48x	9.24x	5.23%	264.25Cr
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	28.79x	-	-	2.22%	247.25Cr
Average	16.63x	1.28x	10.87x	3.85%	734.05Cr
Weighted average by Cap.	12.98x	1.15x	8.76x	5.16%