|
Real-time Estimate
Cboe BZX
03:56:09 29/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 66.46 USD | +0.44% |
|
+9.12% | -10.21% |
| 13/10 | RBC Cuts Price Target on Westlake to $74 From $95, Keeps Outperform Rating | MT |
| 06/10 | UBS Adjusts Price Target on Westlake to $86 From $98, Keeps Buy Rating | MT |
Company Valuation: Westlake Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,415 | 13,078 | 17,935 | 14,756 | 9,485 | 8,456 | - | - |
| Change | - | 5.33% | 37.14% | -17.72% | -35.72% | -10.84% | - | - |
| Enterprise Value (EV) 1 | 15,687 | 15,729 | 19,537 | 16,399 | 12,345 | 11,379 | 11,328 | 11,119 |
| Change | - | 0.26% | 24.21% | -16.06% | -24.72% | -7.82% | -0.45% | -1.84% |
| P/E | 6.23x | 5.91x | 37.8x | 24.7x | -6.32x | 35.6x | 22.9x | 17.7x |
| PBR | 1.56x | 1.32x | 1.76x | 1.41x | 1.08x | 0.99x | 1x | 1.04x |
| PEG | - | 0.5x | -0.5x | 1x | 0x | -0x | 0.4x | 0.6x |
| Capitalization / Revenue | 1.05x | 0.83x | 1.43x | 1.22x | 0.85x | 0.73x | 0.71x | 0.68x |
| EV / Revenue | 1.33x | 1x | 1.56x | 1.35x | 1.11x | 0.98x | 0.96x | 0.89x |
| EV / EBITDA | 4.25x | 3.76x | 7.47x | 7.17x | 10.8x | 6.6x | 6.38x | 5.75x |
| EV / EBIT | 5.6x | 5.16x | 26.8x | 18.7x | -7.82x | 20.5x | 18.8x | 14.3x |
| EV / FCF | 9.04x | 6.88x | 15x | 53.6x | -23.3x | 33.1x | 24.6x | 24.1x |
| FCF Yield | 11.1% | 14.5% | 6.66% | 1.87% | -4.29% | 3.02% | 4.07% | 4.15% |
| Dividend per Share 2 | 1.135 | 1.309 | 1.714 | 2.05 | 2.11 | 2.186 | 2.239 | 2.319 |
| Rate of return | 1.17% | 1.28% | 1.22% | 1.79% | 2.85% | 3.3% | 3.38% | 3.5% |
| EPS 2 | 15.58 | 17.34 | 3.7 | 4.64 | -11.7 | 1.86 | 2.885 | 3.736 |
| Distribution rate | 7.28% | 7.55% | 46.3% | 44.2% | -18% | 118% | 77.6% | 62.1% |
| Net sales 1 | 11,778 | 15,794 | 12,548 | 12,142 | 11,170 | 11,645 | 11,854 | 12,444 |
| EBITDA 1 | 3,693 | 4,179 | 2,615 | 2,286 | 1,144 | 1,723 | 1,776 | 1,933 |
| EBIT 1 | 2,800 | 3,050 | 729 | 875 | -1,578 | 554.1 | 601.4 | 779.1 |
| Net income 1 | 2,015 | 2,247 | 479 | 602 | -1,508 | 236.9 | 329.9 | 388.2 |
| Net Debt 1 | 3,272 | 2,651 | 1,602 | 1,643 | 2,860 | 2,923 | 2,871 | 2,663 |
| Reference price 2 | 97.13 | 102.54 | 139.96 | 114.65 | 73.94 | 66.17 | 66.17 | 66.17 |
| Nbr of stocks (in thousands) | 127,822 | 127,538 | 128,141 | 128,706 | 128,273 | 127,797 | - | - |
| Announcement Date | 22/2/22 | 21/2/23 | 20/2/24 | 24/2/25 | 24/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.58x | 0.98x | 6.6x | 3.3% | 8.46B | |
| 31.04x | 7.09x | 18.14x | 1.26% | 234B | |
| 28.25x | 4.36x | 14.05x | 2.1% | 124B | |
| 29.16x | 3.55x | 18.15x | 0.99% | 78.68B | |
| 19.22x | 6.85x | 30.45x | 3.85% | 72.76B | |
| 91.18x | 6.71x | 15.62x | 2.35% | 68.39B | |
| 89.5x | 1.33x | 9.26x | 5.8% | 38.11B | |
| 10.94x | 1.08x | 5.85x | 2.82% | 33.01B | |
| 17.25x | 0.86x | 6x | 4.13% | 24.54B | |
| 15.83x | 1.8x | 10.58x | 2.56% | 25.22B | |
| Average | 36.79x | 3.46x | 13.47x | 2.92% | 70.73B | |
| Weighted average by Cap. | 36.19x | 5.09x | 16.57x | 2.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WLK Stock
- Valuation Westlake Corporation
Select your edition
All financial news and data tailored to specific country editions
