The Discounted Cash Flow (DCF) valuation of Worley Ltd (WOR.AX) is 7.22 AUD. With the latest stock price at 13.17 AUD, the upside of Worley Ltd based on DCF is -45.2%.
Based on the latest price of 13.17 AUD and our DCF valuation, Worley Ltd (WOR.AX) is a sell. selling WOR.AX stocks now will result in a potential gain of 45.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.80 - 12.40 | 7.22 |
| Upside | -63.5% - -5.8% | -45.2% |