Whirlpool Intrinsic
Value
As of 2025-02-09, the Intrinsic Value of Whirlpool Corp (WHR) is
518.79 USD. This Whirlpool valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 101.80 USD, the upside of Whirlpool Corp is
409.60%.
The range of the Intrinsic Value is 313.75 - 1,192.09 USD
518.79 USD
Intrinsic Value
Whirlpool Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
313.75 - 1,192.09 |
518.79 |
409.6% |
| DCF (Growth 10y) |
402.75 - 1,360.46 |
627.37 |
516.3% |
| DCF (EBITDA 5y) |
131.58 - 187.05 |
155.49 |
52.7% |
| DCF (EBITDA 10y) |
211.77 - 283.87 |
243.19 |
138.9% |
| Fair Value |
-29.20 - -29.20 |
-29.20 |
-128.68% |
| P/E |
(76.85) - 30.12 |
(24.86) |
-124.4% |
| EV/EBITDA |
45.60 - 157.65 |
77.81 |
-23.6% |
| EPV |
134.81 - 185.32 |
160.07 |
57.2% |
| DDM - Stable |
(53.04) - (180.27) |
(116.65) |
-214.6% |
| DDM - Multi |
129.18 - 352.11 |
190.35 |
87.0% |
Whirlpool Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,613.25 |
| Beta |
1.00 |
| Outstanding shares (mil) |
55.14 |
| Enterprise Value (mil) |
10,964.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.31% |
| Cost of Debt |
5.00% |
| WACC |
5.97% |