The Discounted Cash Flow (DCF) valuation of Worthington Industries Inc (WOR) is 10.40 USD. With the latest stock price at 40.86 USD, the upside of Worthington Industries Inc based on DCF is -74.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.4% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.68 - 27.15 | 10.40 |
| Upside | -86.1% - -33.6% | -74.5% |