As of 2024-12-13, the Intrinsic Value of Worthington Industries Inc (WOR) is
10.40 USD. This WOR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.86 USD, the upside of Worthington Industries Inc is
-74.50%.
The range of the Intrinsic Value is 5.68 - 27.15 USD
10.40 USD
Intrinsic Value
WOR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.68 - 27.15 |
10.40 |
-74.5% |
| DCF (Growth 10y) |
15.20 - 59.81 |
25.05 |
-38.7% |
| DCF (EBITDA 5y) |
7.57 - 13.58 |
10.30 |
-74.8% |
| DCF (EBITDA 10y) |
12.13 - 21.08 |
16.06 |
-60.7% |
| Fair Value |
67.09 - 67.09 |
67.09 |
64.19% |
| P/E |
26.45 - 56.46 |
41.19 |
0.8% |
| EV/EBITDA |
1.75 - 71.58 |
30.51 |
-25.3% |
| EPV |
183.36 - 254.54 |
218.95 |
435.9% |
| DDM - Stable |
25.82 - 103.15 |
64.48 |
57.8% |
| DDM - Multi |
40.48 - 123.76 |
60.78 |
48.8% |
WOR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,053.62 |
| Beta |
1.30 |
| Outstanding shares (mil) |
50.26 |
| Enterprise Value (mil) |
2,175.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.81% |
| Cost of Debt |
4.25% |
| WACC |
8.11% |