Valuation Whirlpool Corporation

Stocks

Market Closed - NYSE 23:00:02 13/08/2026 +03			5-day change	1st Jan Change
42.85 ^USD	0.00%		-0.35%	-40.60%

08-05	RBC Capital Adjusts Price Target on Whirlpool to $32 From $30, Maintains Underperform Rating	MT
08-04	Tranche Update on Whirlpool Corporation's Equity Buyback Plan announced on April 19, 2021.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,254	7,707	6,679	6,312	4,051	2,794	-	-
Change	-	-45.93%	-13.33%	-5.5%	-35.83%	-31.03%	-	-
Enterprise Value (EV) ¹	16,447	13,364	12,340	11,663	9,902	7,717	7,475	7,297
Change	-	-18.75%	-7.66%	-5.49%	-15.11%	-22.07%	-3.13%	-2.38%
P/E	8.27x	-5.2x	14x	-19.5x	12.7x	22.1x	12x	8.52x
PBR	2.86x	3.27x	2.84x	2.35x	1.48x	0.7x	0.7x	0.65x
PEG	-	0x	-0x	0x	-0x	-0.3x	0.1x	0.2x
Capitalization / Revenue	0.65x	0.39x	0.34x	0.38x	0.26x	0.19x	0.18x	0.17x
EV / Revenue	0.75x	0.68x	0.63x	0.7x	0.64x	0.52x	0.48x	0.45x
EV / EBITDA	5.72x	7.28x	7.95x	9.56x	9.28x	8.44x	6.75x	5.75x
EV / EBIT	6.91x	9.83x	10.4x	13.1x	13.6x	13.2x	9.64x	8.15x
EV / FCF	9.96x	16.3x	33.7x	30.3x	127x	38.4x	26.6x	19.5x
FCF Yield	10%	6.14%	2.97%	3.3%	0.79%	2.61%	3.76%	5.12%
Dividend per Share ²	5.45	7	7	7	5.3	0.9648	-	-
Rate of return	2.32%	4.95%	5.75%	6.11%	7.35%	2.25%	-	-
EPS ²	28.36	-27.18	8.72	-5.87	5.66	1.937	3.58	5.027
Distribution rate	19.2%	-25.8%	80.3%	-119%	93.6%	49.8%	-	-
Net sales ¹	21,985	19,724	19,455	16,607	15,524	14,917	15,464	16,115
EBITDA ¹	2,873	1,835	1,552	1,220	1,067	914.2	1,108	1,270
EBIT ¹	2,379	1,360	1,191	887	729	582.8	775.3	894.9
Net income ¹	1,783	-1,519	481	-323	318	86.45	251.6	334
Net Debt ¹	2,193	5,657	5,661	5,351	5,851	4,923	4,681	4,504
Reference price ²	234.66	141.46	121.77	114.48	72.14	42.85	42.85	42.85
Nbr of stocks (in thousands)	60,743	54,478	54,853	55,140	56,149	65,199	-	-
Announcement Date	1/26/22 A	1/30/23 A	1/29/24 A	1/29/25 A	1/28/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WHIRLPOOL CORPORATION	22.13x	0.52x	8.44x	2.25%	2.79B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.61x	1.05x	5.19x	7.28%	33.32B
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.16x	0.29x	5.05x	4.5%	5.11B
ECOVACS ROBOTICS CO., LTD.	15.64x	1.17x	9.44x	1.85%	4.81B
COWAY CO., LTD.	9.84x	1.62x	6.39x	3.39%	4.81B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	13.69x	0.93x	10.1x	0.75%	4.06B
KINGCLEAN ELECTRIC CO.,LTD	13.88x	-	-	5.53%	2.31B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.95x	1.3x	8.42x	6.3%	2.24B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.96x	-	-	1.94%	1.99B
ONEROBOTICS (SHENZHEN) CO., LTD.	-5691.81x	-	-	-	1.69B
Average	-556.50x	0.98x	7.58x	3.75%	6.31B
Weighted average by Cap.	-141.86x	1.02x	6.27x	5.38%