Valuation Whirlpool Corporation

Stocks

Market Closed - NYSE Other stock markets 23:00:02 23/07/2026 +03			After hours 03:00:00
35.69 ^USD	-3.90%		67.50	+89.13%

07-02	Whirlpool to Phase Out Mexico-Based Supsa Manufacturing Facility	MT
06-29	Trump's tariffs aren't saving jobs at Whirlpool's Iowa refrigerator plant	RE

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	2,314	-	-
Change	-	-45.93%	-13.33%	-5.5%	-35.83%	-42.88%	-	-
Enterprise Value (EV) ¹	16,447	13,364	12,340	11,663	9,902	7,475	7,211	7,038
Change	-	-18.75%	-7.66%	-5.49%	-15.11%	-24.51%	-3.53%	-2.39%
P/E	8.27x	-5.2x	14x	-19.5x	12.7x	155x	13.2x	8.66x
PBR	2.86x	3.27x	2.84x	2.35x	1.48x	0.59x	0.6x	0.55x
PEG	-	0x	-0x	0x	-0x	-1.6x	0x	0.2x
Capitalization / Revenue	0.65x	0.39x	0.34x	0.38x	0.26x	0.16x	0.15x	0.14x
EV / Revenue	0.75x	0.68x	0.63x	0.7x	0.64x	0.5x	0.47x	0.44x
EV / EBITDA	5.72x	7.28x	7.95x	9.56x	9.28x	8.21x	6.49x	5.65x
EV / EBIT	6.91x	9.83x	10.4x	13.1x	13.6x	13.3x	9.7x	8.2x
EV / FCF	9.96x	16.3x	33.7x	30.3x	127x	34.8x	23.1x	18.4x
FCF Yield	10%	6.14%	2.97%	3.3%	0.79%	2.87%	4.32%	5.43%
Dividend per Share ²	5.45	7	7	7	5.3	0.9032	-	-
Rate of return	2.32%	4.95%	5.75%	6.11%	7.35%	2.53%	-	-
EPS ²	28.36	-27.18	8.72	-5.87	5.66	0.23	2.706	4.12
Distribution rate	19.2%	-25.8%	80.3%	-119%	93.6%	393%	-	-
Net sales ¹	21,985	19,724	19,455	16,607	15,524	14,899	15,425	16,039
EBITDA ¹	2,873	1,835	1,552	1,220	1,067	910.9	1,110	1,247
EBIT ¹	2,379	1,360	1,191	887	729	561.7	743.8	857.9
Net income ¹	1,783	-1,519	481	-323	318	35.67	137.5	269.2
Net Debt ¹	2,193	5,657	5,661	5,351	5,851	5,161	4,897	4,725
Reference price ²	234.66	141.46	121.77	114.48	72.14	35.69	35.69	35.69
Nbr of stocks (in thousands)	60,743	54,478	54,853	55,140	56,149	64,823	-	-
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	161.48x	0.51x	8.31x	2.43%	2.41B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.72x	1.07x	5.3x	7.17%	33.7B
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.46x	0.26x	4.66x	4.87%	4.78B
ECOVACS ROBOTICS CO., LTD.	15.16x	1.13x	9.17x	1.93%	4.64B
COWAY CO., LTD.	9.36x	1.54x	6.02x	3.47%	4.36B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	13.05x	0.87x	9.48x	0.78%	3.86B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.53x	1.26x	7.99x	6.74%	2.17B
KINGCLEAN ELECTRIC CO.,LTD	14.28x	-	-	6.13%	2.07B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.21x	-	-	2.01%	1.92B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	26.99x	1.66x	15.9x	1.48%	1.71B
Average	29.02x	1.04x	8.35x	3.7%	6.16B
Weighted average by Cap.	16.22x	1.03x	6.43x	5.38%