Westlake Corp
NYSE:WLK
Intrinsic Value
The intrinsic value of one
WLK
stock under the Base Case scenario is
75.44
USD.
Compared to the current market price of 59.03 USD,
Westlake Corp
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Westlake Corp.
Fundamental Analysis
A prolonged downturn in global construction could significantly erode demand for Westlake’s core vinyl and building products, disproportionately pressuring margins given the firm’s considerable value chain exposure.
Westlake’s vertically integrated business model, spanning from upstream petrochemicals to downstream vinyl products, allows the company to capture cost efficiencies and buffer against raw material price volatility.
Revenue & Expenses Breakdown
Westlake Corp
Balance Sheet Decomposition
Westlake Corp
| Current Assets | 5.8B |
| Cash & Short-Term Investments | 2.1B |
| Receivables | 1.8B |
| Other Current Assets | 1.9B |
| Non-Current Assets | 14.1B |
| Long-Term Investments | 1.1B |
| PP&E | 9.6B |
| Intangibles | 2.5B |
| Other Non-Current Assets | 850m |
Free Cash Flow Analysis
Westlake Corp
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
Westlake Corp
|
Revenue
|
11.5B
USD
|
|
Cost of Revenue
|
-10.4B
USD
|
|
Gross Profit
|
1.1B
USD
|
|
Operating Expenses
|
-1B
USD
|
|
Operating Income
|
33m
USD
|
|
Other Expenses
|
-985m
USD
|
|
Net Income
|
-952m
USD
|
WLK Profitability Score
Profitability Due Diligence
Westlake Corp's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
Westlake Corp's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
WLK Solvency Score
Solvency Due Diligence
Westlake Corp's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Score
Westlake Corp's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WLK Price Targets Summary
Westlake Corp
According to Wall Street analysts, the average 1-year price target for
WLK
is 83.76 USD
with a low forecast of 70.7 USD and a high forecast of 97.65 USD.
Dividends
Current shareholder yield for
WLK 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
WLK
stock under the Base Case scenario is
75.44
USD.
Compared to the current market price of 59.03 USD,
Westlake Corp
is
Undervalued by 22%.