investorscraft@gmail.com

Intrinsic ValueWhirlpool Corporation (0LWH.L)

Previous Close£78.39
Intrinsic Value
Upside potential
Previous Close
£78.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Whirlpool Corporation is a global leader in the home appliance industry, manufacturing and marketing a diverse portfolio of products including refrigerators, laundry appliances, cooking equipment, and dishwashers. The company operates across four key regions—North America, EMEA, Latin America, and Asia—leveraging a multi-brand strategy with well-known names such as Whirlpool, Maytag, KitchenAid, and Indesit. Its revenue model is driven by sales to retailers, distributors, and direct-to-consumer channels, positioning it as a vertically integrated player with strong brand equity. Whirlpool competes in the highly cyclical consumer discretionary sector, where innovation, energy efficiency, and after-sales service are critical differentiators. Despite macroeconomic pressures, the company maintains a resilient market position through its broad geographic footprint and product diversification. Its focus on premium brands like JennAir and Bauknecht allows it to capture higher-margin segments, while value-oriented brands such as Hotpoint cater to cost-conscious consumers. Whirlpool’s scale and supply chain efficiencies provide a competitive edge, though it faces stiff competition from Asian manufacturers and direct-to-consumer disruptors.

Revenue Profitability And Efficiency

Whirlpool reported revenue of $16.61 billion for the period, reflecting its substantial market presence. However, net income was negative at -$323 million, with diluted EPS of -$5.87, indicating significant profitability challenges. Operating cash flow stood at $835 million, supported by working capital management, while capital expenditures of -$451 million suggest disciplined investment in maintaining production capacity and innovation.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight pressures from rising input costs and competitive pricing. Operating cash flow remains a strength, but capital efficiency is strained by high debt levels and margin compression. Whirlpool’s ability to streamline operations and optimize its product mix will be critical to restoring profitability in a challenging macroeconomic environment.

Balance Sheet And Financial Health

Whirlpool’s balance sheet shows $1.28 billion in cash and equivalents against total debt of $7.34 billion, indicating leveraged financial health. The high debt load could constrain flexibility, though liquidity appears manageable given operating cash flow generation. Investors should monitor debt reduction efforts and free cash flow trends for signs of improved stability.

Growth Trends And Dividend Policy

Despite earnings volatility, Whirlpool maintains a dividend policy, with a dividend per share of $7, signaling commitment to shareholder returns. Growth prospects depend on regional demand recovery and cost optimization initiatives. The company’s ability to innovate and expand in emerging markets will be pivotal for long-term revenue expansion.

Valuation And Market Expectations

With a market cap of $4.3 billion and a beta of 1.17, Whirlpool is viewed as a moderately volatile play in the consumer cyclical space. The negative earnings and high debt suggest cautious market expectations, though the dividend yield may appeal to income-focused investors awaiting a turnaround.

Strategic Advantages And Outlook

Whirlpool’s strengths lie in its global brand portfolio and distribution reach, but macroeconomic headwinds and competitive pressures pose risks. The outlook hinges on operational efficiency gains and demand recovery in key markets. Strategic initiatives in sustainability and smart appliances could unlock new growth avenues if executed effectively.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount