Whirlpool Corp. /DE/ (WHR) intrinsic value & 10-year financials
Whirlpool Corp. /DE/ (WHR) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue shrank 3.2% a year to $15.5B, with an average return on invested capital of 9.2%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $27.89
- Market cap
- $1.6B
- Revenue (FY2025)
- $15.5B
- Revenue growth (10-yr CAGR)
- -3.2%
- ROIC (10-yr avg)
- 9.2%
- Free cash flow (FY2025)
- $81.0M
WHR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $15.5B | $318.0M | $5.66 | $81.0M | 5.4% | 6.6% |
| FY2024 | $16.6B | -$323.0M | -$5.87 | $384.0M | 0.9% | 1.6% |
| FY2023 | $19.5B | $481.0M | $8.72 | $366.0M | 5.2% | 10.2% |
| FY2022 | $19.7B | -$1.5B | -$27.18 | $820.0M | -5.4% | -12.9% |
| FY2021 | $22.0B | $1.8B | $28.36 | $1.7B | 10.7% | 24.4% |
| FY2020 | $19.5B | $1.1B | $17.07 | $1.1B | 8.3% | 17.4% |
| FY2019 | $20.4B | $1.2B | $18.45 | $698.0M | 7.7% | 19.3% |
| FY2018 | $21.0B | -$183.0M | -$2.72 | $639.0M | 1.3% | 4.1% |
| FY2017 | $21.3B | $350.0M | $4.70 | $580.0M | 5.3% | 7.1% |
| FY2016 | $20.7B | $888.0M | $11.50 | $543.0M | 6.5% | 13.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
WHIRLPOOL CORP /DE/ is facing top-line stagnation, with revenue contracting over the decade.
WHIRLPOOL CORP /DE/ returns on capital have been average, hovering around 9.2% ROIC over the decade.
Over the decade, WHIRLPOOL CORP /DE/ shows that management has aggressively returned capital to shareholders by retiring 27.2% of outstanding shares, and that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, WHIRLPOOL CORP /DE/ is modeled at -7.6% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-32.42 per share.