investorscraft@gmail.com

Intrinsic ValueWhirlpool Corporation (WHR)

Previous Close$92.10
Intrinsic Value
Upside potential
Previous Close
$92.10

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 wide range of products including refrigerators, washing machines, dishwashers, and cooking appliances. The company operates across multiple geographies, with a strong presence in North America, Latin America, Europe, and Asia. Whirlpool’s revenue model is driven by both direct sales to consumers and partnerships with retailers, leveraging its well-established brands like Whirlpool, Maytag, KitchenAid, and Amana to maintain competitive differentiation. The company competes in a mature and highly competitive sector, where innovation, energy efficiency, and smart home integration are critical to sustaining market share. Whirlpool’s strategic focus includes cost optimization, supply chain resilience, and premium product offerings to enhance margins. Despite macroeconomic pressures, the company maintains a solid reputation for reliability and customer trust, though it faces challenges from lower-cost competitors and fluctuating raw material costs.

Revenue Profitability And Efficiency

Whirlpool reported revenue of $16.61 billion for FY 2024, reflecting ongoing demand for its appliance portfolio. However, net income was negative at -$323 million, with diluted EPS of -$5.87, indicating significant margin pressures. Operating cash flow stood at $835 million, while capital expenditures were $451 million, suggesting disciplined but necessary investments in production and innovation. The company’s profitability challenges stem from inflationary costs and competitive pricing dynamics.

Earnings Power And Capital Efficiency

Whirlpool’s negative earnings highlight operational headwinds, though its operating cash flow remains a positive indicator of underlying business strength. The company’s capital efficiency is under scrutiny given elevated debt levels and negative net income. Free cash flow, after accounting for capital expenditures, suggests some capacity to service obligations but limited flexibility for aggressive growth initiatives without further restructuring.

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 a leveraged position. The debt load may constrain financial flexibility, particularly in a higher interest rate environment. Liquidity appears manageable in the near term, but sustained profitability improvements will be critical to deleveraging and maintaining investment-grade credit metrics.

Growth Trends And Dividend Policy

Whirlpool’s growth trajectory is muted, with macroeconomic uncertainty and competitive pressures weighing on top-line expansion. The company continues to pay a dividend of $7 per share, signaling commitment to shareholder returns, but sustainability depends on earnings recovery. Strategic initiatives, including cost cuts and premium product launches, aim to stabilize margins, though visibility on long-term growth remains limited.

Valuation And Market Expectations

The market appears cautious on Whirlpool, pricing in persistent margin challenges and sluggish demand. Valuation metrics likely reflect skepticism around near-term earnings recovery, with investors awaiting clearer signs of operational turnaround. The stock’s performance will hinge on execution against cost-saving targets and demand trends in key markets.

Strategic Advantages And Outlook

Whirlpool’s brand equity and global scale provide foundational strengths, but the company must navigate inflationary pressures and shifting consumer preferences. Near-term outlook remains uncertain, with management focused on restructuring and innovation to restore profitability. Success will depend on balancing cost discipline with investments in high-margin segments, such as smart appliances and sustainable solutions.

Sources

10-K filing, company investor relations

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