WHR
Whirlpool Corp
Price:  
82.67 
USD
Volume:  
2,335,283.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Whirlpool Intrinsic Value

235.40 %
Upside

What is the intrinsic value of Whirlpool?

As of 2025-08-03, the Intrinsic Value of Whirlpool Corp (WHR) is 277.24 USD. This Whirlpool valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.67 USD, the upside of Whirlpool Corp is 235.40%.

The range of the Intrinsic Value is 140.54 - 840.82 USD

Is Whirlpool undervalued or overvalued?

Based on its market price of 82.67 USD and our intrinsic valuation, Whirlpool Corp (WHR) is undervalued by 235.40%.

82.67 USD
Stock Price
277.24 USD
Intrinsic Value
Intrinsic Value Details

Whirlpool Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 140.54 - 840.82 277.24 235.4%
DCF (Growth 10y) 192.14 - 967.95 344.63 316.9%
DCF (EBITDA 5y) 45.68 - 74.50 60.62 -26.7%
DCF (EBITDA 10y) 96.40 - 144.37 119.89 45.0%
Fair Value -10.88 - -10.88 -10.88 -113.16%
P/E (33.08) - 22.34 (12.19) -114.7%
EV/EBITDA (22.06) - 29.20 1.44 -98.3%
EPV 68.40 - 136.41 102.41 23.9%
DDM - Stable (19.07) - (51.50) (35.29) -142.7%
DDM - Multi 87.31 - 184.33 118.62 43.5%

Whirlpool Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,546.55
Beta 0.81
Outstanding shares (mil) 67.09
Enterprise Value (mil) 12,108.55
Market risk premium 4.60%
Cost of Equity 8.89%
Cost of Debt 5.50%
WACC 6.43%