WOR
Worthington Industries Inc
Price:  
58.37 
USD
Volume:  
158,856.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WOR DCF Valuation - Growth Exit 5Y

22.7%
Upside

The Discounted Cash Flow (DCF) valuation of Worthington Industries Inc (WOR) is 71.64 USD. With the latest stock price at 58.37 USD, the upside of Worthington Industries Inc based on DCF is 22.7%.

Range Selected
WACC / Discount Rate 7.5% - 9.8% 8.6%
Long-term Growth Rate 2.0% - 4.0% 3.0%
Fair Price 53.31 - 113.21 71.64
Upside -8.7% - 94.0% 22.7%
58.37 USD
Stock Price
71.64 USD
Fair Price