WHIRLPOOL CORP /DE/ (WHR)
Household Appliances · Technology · $2.6B
Intrinsic Value (Consensus)
$65.21
Current Price
$40.11
Margin of Safety
+62.6%
62.6% Below Intrinsic Value
Value: $65
Price: $40
Valuation Model Estimates
Current Price: $40.11
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%.
Health Score
C
56
Profitability
18/25
Strength
12/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 226% (above 200% is risky)
Declining revenue — top line is shrinking
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
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance