As of 2025-05-31, the Fair Value of Worthington Industries Inc (WOR) is 68.13 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 58.91 USD, the upside of Worthington Industries Inc is 15.65%.
With the market price of 58.91 USD and our fair value calculation, Worthington Industries Inc (WOR) is a good investment. Investing in WOR stocks now will result in a potential gain of 15.65%.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 | 2024-05-31 | 5Y Avg | |
| Net income | 78.80 | 723.79 | 379.39 | 256.53 | 110.62 | 309.83 |
| YoY growth | -48.66% | 818.52% | -47.58% | -32.38% | -56.88% | 126.60% |
| Market Cap (mil) | 2,940.79 |
| P/E | 21.62x |
| Forward P/E | 34.19x |
| EPS | 2.73 |
| Avg earnings growth rate | 126.60% |
| TTM earnings | 136.04 |