
Whirlpool Corp
NYSE:WHR

Intrinsic Value
The intrinsic value of one
WHR
stock under the Base Case scenario is
186.34
USD.
Compared to the current market price of 77.87 USD,
Whirlpool Corp
is
Undervalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Whirlpool Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Whirlpool Corp
Balance Sheet Decomposition
Whirlpool Corp
Current Assets | 5.4B |
Cash & Short-Term Investments | 1B |
Receivables | 1.4B |
Other Current Assets | 3B |
Non-Current Assets | 11.1B |
Long-Term Investments | 193m |
PP&E | 3.1B |
Intangibles | 6B |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Whirlpool Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Whirlpool Corp
Revenue
|
15.7B
USD
|
Cost of Revenue
|
-13.2B
USD
|
Gross Profit
|
2.5B
USD
|
Operating Expenses
|
-1.6B
USD
|
Operating Income
|
923m
USD
|
Other Expenses
|
-916m
USD
|
Net Income
|
7m
USD
|
WHR Profitability Score
Profitability Due Diligence
Whirlpool Corp's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Score
Whirlpool Corp's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
WHR Solvency Score
Solvency Due Diligence
Whirlpool Corp's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Whirlpool Corp's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WHR Price Targets Summary
Whirlpool Corp
According to Wall Street analysts, the average 1-year price target for
WHR
is 107.17 USD
with a low forecast of 67.67 USD and a high forecast of 150.62 USD.
Dividends
Current shareholder yield for WHR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
WHR
stock under the Base Case scenario is
186.34
USD.
Compared to the current market price of 77.87 USD,
Whirlpool Corp
is
Undervalued by 58%.