WOR
Worthington Industries Inc
Price:  
51.27 
USD
Volume:  
332,436.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WOR Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Worthington Industries Inc (WOR) is 66.89 USD. This WOR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.27 USD, the upside of Worthington Industries Inc is %.

The range of the Intrinsic Value is 51.52 - 98.00 USD

51.27 USD
Stock Price
66.89 USD
Intrinsic Value
Intrinsic Value Details

WOR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.52 - 98.00 66.89 30.5%
DCF (Growth 10y) 66.38 - 121.54 84.76 65.3%
DCF (EBITDA 5y) 33.13 - 39.08 36.38 -29.0%
DCF (EBITDA 10y) 48.77 - 59.28 54.07 5.5%
Fair Value 145.95 - 145.95 145.95 184.67%
P/E 25.36 - 84.77 47.07 -8.2%
EV/EBITDA 15.88 - 72.62 42.93 -16.3%
EPV 51.58 - 68.20 59.89 16.8%
DDM - Stable 41.24 - 101.80 71.52 39.5%
DDM - Multi 37.98 - 72.20 49.71 -3.0%

WOR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,571.19
Beta 1.21
Outstanding shares (mil) 50.15
Enterprise Value (mil) 2,641.84
Market risk premium 4.60%
Cost of Equity 9.54%
Cost of Debt 4.40%
WACC 8.22%