The Discounted Cash Flow (DCF) valuation of Worley Ltd (WOR.AX) is 7.04 AUD. With the latest stock price at 13.08 AUD, the upside of Worley Ltd based on DCF is -46.2%.
Based on the latest price of 13.08 AUD and our DCF valuation, Worley Ltd (WOR.AX) is a sell. selling WOR.AX stocks now will result in a potential gain of 46.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.74 - 11.80 | 7.04 |
| Upside | -63.8% - -9.8% | -46.2% |