As of 2024-12-11, the Intrinsic Value of Whirlpool Corp (WHR) is 132.75 USD. This Whirlpool valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.88 USD, the upside of Whirlpool Corp is 7.20%.

The range of the Intrinsic Value is 72.66 - 257.19 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	72.66 - 257.19	132.75	7.2%
DCF (Growth 10y)	80.25 - 258.24	138.55	11.8%
DCF (EBITDA 5y)	52.36 - 131.91	89.94	-27.4%
DCF (EBITDA 10y)	66.85 - 156.72	107.22	-13.4%
Fair Value	253.90 - 253.90	253.90	104.96%
P/E	113.39 - 156.61	129.78	4.8%
EV/EBITDA	28.55 - 141.58	96.30	-22.3%
EPV	148.18 - 301.19	224.69	81.4%
DDM - Stable	64.12 - 143.27	103.69	-16.3%
DDM - Multi	59.63 - 100.89	74.71	-39.7%