Whirlpool Corporation
Bear Case (25th pct.)
39.4% vs price
Base Case (Median)
44.5% vs price
Bull Case (75th pct.)
84.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-28.23 | -171.3% | High (40%) |
| PE Comparable | $55.18 | 39.4% | Medium (25%) |
| Graham Number | $57.21 | 44.5% | Medium (30%) |
| EV/EBITDA | $210.71 | 432.2% | Medium (20%) |
| Earnings Power Value | $73.01 | 84.4% | Medium (50%) |
Based on 5 out of 8 methods, WHR appears undervalued at the current price of $39.59. The base case fair value of $57.21 implies 44.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.