investorscraft@gmail.com

Intrinsic ValueWhirlpool Corporation (WHR.DE)

Previous Close164.42
Intrinsic Value
Upside potential
Previous Close
164.42

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 appliances industry, operating across four key regions: North America, Europe, the Middle East and Africa, Latin America, and Asia. The company designs, manufactures, and markets a diverse portfolio of appliances, including refrigerators, laundry machines, cooking appliances, and dishwashers, under well-known brands such as Whirlpool, Maytag, KitchenAid, and Indesit. Its revenue model is driven by sales to retailers, distributors, and direct-to-consumer channels, leveraging a multi-brand strategy to cater to varying consumer preferences and price segments. Whirlpool holds a strong market position, particularly in North America and Europe, where its established brand equity and extensive distribution network provide competitive advantages. However, the company faces intense competition from both global players and regional manufacturers, requiring continuous innovation and cost optimization to maintain its leadership. The consumer cyclical nature of its business exposes Whirlpool to economic fluctuations, but its broad product range and geographic diversification help mitigate regional risks.

Revenue Profitability And Efficiency

Whirlpool reported revenue of €16.61 billion for the period, reflecting its scale in the home appliances market. However, the company posted a net loss of €323 million, with diluted EPS at -€5.87, indicating significant profitability challenges. Operating cash flow stood at €835 million, while capital expenditures were €451 million, suggesting disciplined but necessary investments in maintaining production capabilities and innovation.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight pressures on Whirlpool’s earnings power, likely due to rising input costs, competitive pricing, or operational inefficiencies. The company’s ability to generate positive operating cash flow despite a net loss indicates some resilience in its core operations, though capital efficiency remains under scrutiny given the substantial debt load and ongoing capex requirements.

Balance Sheet And Financial Health

Whirlpool’s balance sheet shows €1.28 billion in cash and equivalents against total debt of €7.5 billion, reflecting a leveraged position. The high debt level could constrain financial flexibility, particularly in a rising interest rate environment. However, the company’s liquidity position appears manageable in the near term, supported by its operating cash flow generation.

Growth Trends And Dividend Policy

Whirlpool’s growth trajectory faces headwinds, as evidenced by its recent net loss. The company did not pay dividends during the period, likely prioritizing debt management and operational restructuring. Future growth may depend on market recovery, cost-cutting initiatives, and strategic investments in high-margin product lines or emerging markets.

Valuation And Market Expectations

With a market capitalization of approximately €8.96 billion and a beta of 1.47, Whirlpool is viewed as a higher-risk investment within the consumer cyclical sector. The negative earnings and lack of dividends suggest subdued market expectations, though potential turnaround efforts could reposition the stock if execution improves.

Strategic Advantages And Outlook

Whirlpool’s strengths lie in its strong brand portfolio, global distribution network, and diversified product offerings. However, macroeconomic pressures and competitive dynamics pose challenges. The outlook hinges on the company’s ability to restore profitability through cost management, innovation, and strategic realignment, while navigating supply chain and demand uncertainties in key markets.

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