EN DE

Whirlpool S.A (WHRL3) Fair Value & Analysis

Consumer Cyclical · BR · Market cap R$5.8B

WS Whirlpool S.A WHRL3 · SA
PriceR$3.86
Fair ValueR$5.70
Upside+47.7%
Quality48/100
Watch Whirlpool S.A for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.7% net margin
Low debt · negative free cash flow
Mixed vs. peers (8/14)
Moderate moat 45/100
Evidence: High Range R$3.92 – R$7.50 Share as image

Fair value as of: Jul 14, 2026

From 17 valuation models · updated 27 days ago

Fair value updated Jul 14, 2026, revised from R$5.66 to R$5.70 (+0.7%) since Jul 5, 2026. Share price +0.3% over the past month.

Below-average quality, screening 48% undervalued on our models.

What matters now

  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (R$3.92 to R$7.50) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$4.47 R$2.52 Fair Value R$5.70 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range R$2.52 – R$4.47 · fair‑value band R$3.92 – R$7.50 · the R$3.86 price screens below the R$5.70 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Whirlpool S.A (WHRL3) currently trades at R$3.86, while our model-based Fair Value estimate is R$5.70, implying the stock looks roughly 47.7% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Whirlpool S.A generated revenue of R$12.4B at a net margin of 2.7%. Revenue declined 6.7% year over year. It earns a return on equity of 14.2%. The balance sheet holds a net cash position of R$242M. Fundamentals as of Jul 14, 2026

Our scenario range runs from R$3.92 (bear case) to R$7.50 (bull case); at R$3.86, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 48%, WHRL3 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income R$1.72 R$2.07 R$5.19 76
ROIC Compounder R$8.40 R$9.45 R$10.36 72
Gordon GGM R$4.48 R$8.93 R$13.52 70
All 17 models by family
DCF Models
Owner Earnings R$4.28 R$5.49 R$7.22 31
Earnings-Based
Graham-Dodd R$2.03 R$5.70 R$7.50 54
Lynch FV R$1.15 R$1.65 R$2.14 50
PEG = 1.0 R$1.15 R$1.65 R$2.14 46
EPV R$8.40 R$9.45 R$10.36 59
Dividend Discount
Gordon GGM R$4.48 R$8.93 R$13.52 70
DDM Multi-Stage R$4.48 R$6.97 R$9.43 61
Multiples
P/E Multiple R$4.92 R$6.57 R$8.21 63
P/S Multiple R$3.81 R$5.07 R$6.34 58
P/B Multiple R$3.65 R$4.87 R$6.08 55
EV/EBIT R$13.52 R$17.44 R$21.37 53
EV/EBITDA R$11.06 R$14.16 R$17.27 54
EV/Revenue R$8.77 R$11.78 R$14.79 43
Asset-Based
NCAV (Graham) R$0.6100 R$0.8200 R$1.22 50
Economic Profit
Residual Income R$1.72 R$2.07 R$5.19 76
ROIC Compounder R$8.40 R$9.45 R$10.36 72
Growth Earnings
Growth-Adj P/E R$3.92 R$5.60 R$7.28 68

Widest divergence: Dividend Discount (R$6.97) versus Asset-Based (R$0.8200). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) R$12.4B
Revenue growth (YoY) -6.7%
Net margin 2.7%
Return on equity 14.2%
Free cash flow −R$888M FY2025
P/E ratio 8.2
More key figures
Operating margin 7.6%
EPS (TTM) R$0.4700
EPS growth (YoY) -91.1%
Net cash R$242M FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 46 · Market factors (momentum, volatility) 49

Profitability 56
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 1
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 30
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Whirlpool S.A. manufactures, sells, import, and exports home appliances in Brazil. The company offers refrigerators, freezers, refrigerator-freezers, air conditioners, ice makers, stoves, dishwashers, garbage disposals and compactors, trash compactors, and vacuum cleaners.

Full company description

Whirlpool S.A. manufactures, sells, import, and exports home appliances in Brazil. The company offers refrigerators, freezers, refrigerator-freezers, air conditioners, ice makers, stoves, dishwashers, garbage disposals and compactors, trash compactors, and vacuum cleaners. It also provides maintenance and repair of electrical products and parts; electronics, hydraulics, metallurgy, chemicals and iron, painting, and construction services; budgetary advice; auxiliary services in the areas of security, health, leisure, daily life, and well-being; marketing and advertising; intermediation in the trade of products; sale of subscriptions through electronic means; and marketing activities of clothing, accessories, home and kitchen utensils, and other products. It sells its products under the Brastemp, Consul, KitchenAind, Compra Certa, B.blend, and Insinkerator brands. The company was founded in 1957 and is based in São Paulo, Brazil. Whirlpool S.A. operates as a subsidiary of Whirlpool Corporation.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Whirlpool S.A reported revenue of R$12.6B in FY2025 versus R$11.4B in FY2021, a compound +2.5%/yr. Reported net income was R$449M in FY2025, compounding −17.8%/yr from FY2021.

Growth Quality 39/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
R$12.6B
Latest YoY
−2.9%
Avg. growth/yr (3Y)
+5.2%
Avg. growth/yr (5Y)
+6.2%
Avg. growth/yr (21Y)
+4.3%
Revenue +2.5%/yr
FY21 R$11.4B
FY22 R$10.8B
FY23 R$11.5B
FY24 R$12.9B
FY25 R$12.6B
Net income −17.8%/yr
FY21 R$980M
FY22 R$417M
FY23 R$252M
FY24 R$909M
FY25 R$449M

Watch WHRL3: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Whirlpool S.A Fair Value". https://www.fairvalue-calculator.com/stock/WHRL3

Peer Group

Furnishings, Fixtures & Appliances · 311 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 48 · Below median
Fair Value upside +48% · Top 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) 8% · Above median
Revenue growth -7% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 17.6× · Cheaper than median
P/B 3.19× · Pricier than 75% of peers
P/S (TTM) 0.47× · Cheaper than median
EV/EBITDA 2.4× · Cheaper than 75% of peers
PEG 1.51× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 97 · sector 26
FUTURE 0 · sector 0
PAST 57 · sector 19
HEALTH 100 · sector 98
DIVIDEND 0 · sector 55

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare Whirlpool S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Whirlpool S.A (WHRL3) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of R$5.70 versus a price of R$3.86, about +48% (undervalued).
What is the fair value of WHRL3?
Our model-based fair value for Whirlpool S.A is R$5.70 (as of Jul 14, 2026), built from audited fundamentals. The current price is R$3.86.
What is the quality score of WHRL3?
Whirlpool S.A has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Whirlpool S.A (WHRL3)?
Whirlpool S.A reported trailing-twelve-month revenue of about R$12.4B (latest available figure, as of Jul 14, 2026).
What is the net profit margin of WHRL3?
The net profit margin of Whirlpool S.A is about 2.7%, meaning it keeps roughly 2.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Whirlpool S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.