WHR
Whirlpool Corp
Price:  
106.81 
USD
Volume:  
948,401.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Whirlpool Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Whirlpool Corp (WHR) is 144.16 USD. This Whirlpool valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.81 USD, the upside of Whirlpool Corp is %.

The range of the Intrinsic Value is 95.38 - 228.64 USD

106.81 USD
Stock Price
144.16 USD
Intrinsic Value
Intrinsic Value Details

Whirlpool Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 95.38 - 228.64 144.16 35.0%
DCF (Growth 10y) 115.05 - 253.28 165.92 55.3%
DCF (EBITDA 5y) 101.99 - 147.00 119.67 12.0%
DCF (EBITDA 10y) 119.91 - 182.80 145.90 36.6%
Fair Value 219.62 - 219.62 219.62 105.62%
P/E 123.44 - 169.53 150.68 41.1%
EV/EBITDA 90.47 - 250.83 137.53 28.8%
EPV 160.25 - 276.42 218.33 104.4%
DDM - Stable 48.69 - 95.73 72.21 -32.4%
DDM - Multi 63.51 - 94.00 75.58 -29.2%

Whirlpool Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,836.10
Beta 1.38
Outstanding shares (mil) 54.64
Enterprise Value (mil) 11,497.10
Market risk premium 4.60%
Cost of Equity 10.94%
Cost of Debt 5.31%
WACC 7.20%