US · WHR
Whirlpool Corporation
- Sector
- Consumer Cyclical · Furnishings, Fixtures & Appliances
- Headquarters
- Benton Harbor, MI 49022-2692
- Website
- whirlpoolcorp.com
Price · as of 2025-12-31
$56.57
Market cap 3.87B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $100.66 | +77.94% |
| Intrinsic Value(DCF) | $27.71 | -51.02% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $10.29 | -81.81% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $46.20 | $42.85 | $12.48 | $28.44 | $49.06 |
| 2012 | $74.06 | $51.93 | $15.55 | $28.34 | $27.99 |
| 2013 | $93.55 | $70.10 | $27.93 | $57.12 | $118.71 |
| 2014 | $128.88 | $87.00 | $38.89 | $25.13 | $113.55 |
| 2015 | $109.81 | $98.31 | $17.28 | $20.55 | $130.38 |
| 2016 | $121.26 | $110.43 | $39.75 | $24.27 | $85.94 |
| 2017 | $114.87 | $109.99 | $34.48 | $0.00 | $50.70 |
| 2018 | $99.68 | $80.75 | $8.09 | $0.00 | $0.00 |
| 2019 | $90.88 | $131.28 | $22.06 | $32.97 | $97.78 |
| 2020 | $160.90 | $177.77 | $35.47 | $33.48 | $60.68 |
| 2021 | $147.49 | $217.88 | $60.48 | $99.94 | $590.46 |
| 2022 | $109.38 | $135.27 | $2.18 | $0.00 | $44.19 |
| 2023 | $96.46 | $163.87 | $8.05 | $0.00 | $59.39 |
| 2024 | $89.64 | $110.26 | $0.00 | $0.00 | $34.20 |
| 2025 | $64.06 | $100.66 | $0.00 | $0.00 | $10.29 |
AI valuation
Our deep-learning model estimates Whirlpool Corporation's (WHR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $100.66
- Current price
- $56.57
- AI upside
- +77.94%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.71
-51.02% upside
Graham-Dodd
—
— upside
Graham Formula
$10.29
-81.81% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WHR | Whirlpool Corporation | $56.57 | 3.87B | +78% | -51% | — | -82% | 11.32 | 1.32 | 0.23 | 9.28 | — | -1.22 | 15.20% | 4.68% | 2.04% | 11.72% | 5.50% | 1.96% | 2.88 | 2.13 | 0.76 | 0.30 | 6.19 | -19642.00% | -652.00% | -7604.00% | 2.56% | 0.07 | 0.99% | 8.33% | 94.30% | 8.33% | 14.82 | 117.13 | 0.69 | 1.28 |
| ALH | Alliance Laundry Holdings… | $22.43 | 3.84B | — | — | — | +6,496% | — | — | — | — | — | — | 33.64% | 19.29% | 6.52% | 71.87% | 10.79% | 3.46% | -9.47 | 2.04 | 1.40 | 1.06 | 6.84 | 1099.00% | 1050.00% | -4207.00% | — | 0.30 | 4.75% | — | 270.50% | — | — | — | — | — |
| BC | Brunswick Corporation | $79.62 | 5.18B | -46% | -60% | — | — | -38.39 | 3.21 | 0.97 | 27.45 | — | 58.23 | 24.84% | -0.74% | -2.56% | -7.73% | -1.00% | -2.47% | 1.49 | -0.35 | 1.44 | 0.56 | 8.02 | -20777.00% | 240.00% | 5011.00% | 7.60% | 0.39 | 10.02% | 2.16% | -82.90% | 5.39% | -186.13 | 18.60 | 1.37 | 2.86 |
| CZR | Caesars Entertainment, In… | $25.05 | 5.11B | +129% | -57% | — | — | -11.73 | 1.46 | 0.45 | 8.75 | -13.39 | -0.47 | 37.66% | 18.09% | -4.37% | -11.41% | 7.07% | -1.36% | 7.52 | 0.89 | 0.80 | 0.60 | 7.28 | 8760.00% | 214.00% | -38571.00% | 10.15% | 0.59 | 1.81% | 0.00% | 0.00% | 4.47% | 14.72 | 58.81 | 2.66 | 0.53 |
| KTB | Kontoor Brands, Inc. | $65.21 | 3.63B | +28% | +109% | — | -45% | 13.26 | 8.15 | 1.25 | 9.66 | 179.51 | 29.01 | 44.55% | 13.13% | 9.43% | 63.68% | 30.08% | 14.92% | 1.98 | 8.38 | 2.70 | 1.47 | 1.19 | 739.00% | 0.00% | 844.00% | 10.62% | 0.93 | 37.30% | 3.44% | 45.60% | 11.26% | 10.86 | 10.74 | 1.43 | 4.49 |
| PATK | Patrick Industries, Inc. | $123.79 | 4.12B | -30% | -60% | -93% | -52% | 29.79 | 3.40 | 1.02 | 13.37 | — | -10.10 | 23.11% | 6.99% | 3.42% | 11.68% | 7.77% | 4.43% | 1.39 | 3.70 | 2.51 | 0.61 | 3.83 | -511.00% | 633.00% | -186.00% | 6.13% | 0.95 | 9.10% | 0.00% | 0.00% | 0.00% | 20.43 | 22.87 | 1.43 | 3.06 |
| PII | Polaris Inc. | $60.74 | 3.44B | -61% | -61% | — | — | -7.22 | 4.05 | 0.47 | -41.74 | — | 118.21 | 18.52% | -0.40% | -6.51% | -43.88% | -0.91% | -8.92% | 1.86 | -0.21 | 0.98 | 0.17 | -12.29 | -51949.00% | -33.00% | 848615.00% | 16.62% | 0.33 | 20.55% | 4.48% | -32.30% | 19.79% | -168.15 | 8.53 | 0.67 | 1.80 |
| RUSHA | Rush Enterprises, Inc. | $70.97 | 5.46B | -29% | -59% | -60% | -83% | 21.32 | 2.57 | 0.76 | 15.13 | — | 3.22 | 18.69% | 5.29% | 3.55% | 12.25% | 8.42% | 5.88% | 0.70 | 8.51 | 1.40 | 0.34 | 2.89 | -1210.00% | -475.00% | 14772.00% | 8.15% | 0.58 | 12.85% | 1.03% | 21.90% | 7.44% | 17.82 | 15.17 | 0.94 | 4.28 |
| SLGN | Silgan Holdings Inc. | $48.05 | 5.14B | -37% | -43% | -52% | +5% | 17.77 | 2.25 | 0.79 | 9.12 | 382.05 | 2.25 | 17.73% | 10.16% | 4.45% | 13.53% | 8.34% | 3.21% | 1.91 | 3.48 | 1.51 | 0.92 | 3.55 | 465.00% | 1074.00% | -793.00% | 8.25% | 0.40 | 7.64% | 1.67% | 29.80% | 8.24% | 12.74 | 19.85 | 1.29 | 1.47 |
| SON | Sonoco Products Company | $56.47 | 5.57B | -7% | +224,630% | — | +239% | 16.06 | 1.55 | 0.75 | 6.60 | 11.37 | -3.59 | 20.94% | 9.47% | 5.27% | 11.84% | 6.30% | 2.95% | 1.34 | 3.05 | 1.05 | 0.55 | 2.93 | 14121.00% | 4172.00% | -1087.00% | 7.00% | 0.27 | 4.55% | 3.71% | 59.50% | 46.53% | 14.16 | 25.69 | 1.34 | 1.34 |
| TNL | Travel + Leisure Co. | $73.70 | 4.6B | +81% | -60% | — | -43% | 20.85 | -4.88 | 1.19 | 11.41 | — | -2.23 | 27.18% | 17.83% | 5.72% | -24.69% | 11.82% | 3.41% | -5.00 | 1.95 | 1.64 | 0.44 | 5.62 | -3570.00% | 406.00% | 3655.00% | 10.91% | 0.68 | 12.64% | 3.11% | 64.80% | 27.07% | 13.18 | 18.07 | 2.35 | 1.92 |
About Whirlpool Corporation
Whirlpool Corporation manufactures and markets home appliances and related products. It operates through four segments: North America; Europe, Middle East and Africa; Latin America; and Asia. The company's principal products include refrigerators, freezers, ice makers, and refrigerator water filters; laundry appliances and related laundry accessories; cooking and other small domestic appliances; and dishwasher appliances and related accessories, as well as mixers. It markets and distributes its products primarily under the Whirlpool, Maytag, KitchenAid, JennAir, Amana, Roper, Affresh, Gladiator, Swash, everydrop, Speed Queen, Hotpoint, Bauknecht, Indesit, Ignis, Privileg, Consul, Eslabon de Lujo, Brastemp, Acros, Ariston, Diqua, and Royalstar brands. The company sells its products to retailers, distributors, dealers, builders, and other manufacturers, as well as directly to consumers. Whirlpool Corporation was founded in 1911 and is headquartered in Benton Harbor, Michigan.
- CEO
- Marc Robert Bitzer
- Employees
- 44K
- Beta
- 1.22
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.71 ÷ $56.57) − 1 = -51.02% (DCF, example).