WHIRLPOOL CORP /DE/ (WHR-PA)
Household Appliances · Technology · $7.4B
Intrinsic Value (Consensus)
$65.21
Current Price
$113.20
Margin of Safety
-42.4%
42.4% Above Intrinsic Value
Value: $65
Price: $113
Valuation Model Estimates
Current Price: $113.20
DCF (Discounted Cash Flow)
$19.61
Graham Number
$73.08
Earnings Power Value
$54.95
Relative Value (P/E)
$113.20
Dividend Discount Model
$16.98
Consensus Value
$65.21
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $5.66
- EPS (Forward)
- $5.94
- Book Value
- $41.94
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 11.7%
- Debt/Equity
- 226%
- Revenue Growth
- -6.5%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance