The Discounted Cash Flow (DCF) valuation of Worthington Industries Inc (WOR) is 33.80 USD. With the latest stock price at 61.47 USD, the upside of Worthington Industries Inc based on DCF is -45.0%.
Based on the latest price of 61.47 USD and our DCF valuation, Worthington Industries Inc (WOR) is a sell. selling WOR stocks now will result in a potential gain of 45.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.5% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 21.11 - 84.34 | 33.80 |
| Upside | -65.7% - 37.2% | -45.0% |