WHR
Whirlpool Corp
Price:  
105.11 
USD
Volume:  
799,496.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Whirlpool Intrinsic Value

34.50 %
Upside

As of 2024-10-12, the Intrinsic Value of Whirlpool Corp (WHR) is 141.40 USD. This Whirlpool valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.11 USD, the upside of Whirlpool Corp is 34.50%.

The range of the Intrinsic Value is 86.51 - 242.92 USD

105.11 USD
Stock Price
141.40 USD
Intrinsic Value
Intrinsic Value Details

Whirlpool Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 86.51 - 242.92 141.40 34.5%
DCF (Growth 10y) 100.69 - 256.47 155.66 48.1%
DCF (EBITDA 5y) 95.70 - 128.03 111.23 5.8%
DCF (EBITDA 10y) 108.64 - 160.18 132.68 26.2%
Fair Value 243.21 - 243.21 243.21 131.39%
P/E 102.91 - 141.65 119.52 13.7%
EV/EBITDA 81.36 - 148.91 108.10 2.8%
EPV 156.95 - 278.92 217.94 107.3%
DDM - Stable 60.57 - 119.48 90.03 -14.3%
DDM - Multi 62.37 - 92.77 74.38 -29.2%

Whirlpool Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,769.49
Beta 1.06
Outstanding shares (mil) 54.89
Enterprise Value (mil) 12,031.49
Market risk premium 4.60%
Cost of Equity 10.29%
Cost of Debt 5.50%
WACC 6.96%