WOR
Worthington Industries Inc
Price:  
62.12 
USD
Volume:  
277,746.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WOR Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Worthington Industries Inc (WOR) is 69.35 USD. This WOR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.12 USD, the upside of Worthington Industries Inc is %.

The range of the Intrinsic Value is 55.93 - 91.22 USD

62.12 USD
Stock Price
69.35 USD
Intrinsic Value
Intrinsic Value Details

WOR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.93 - 91.22 69.35 11.6%
DCF (Growth 10y) 68.58 - 110.03 84.42 35.9%
DCF (EBITDA 5y) 50.33 - 65.23 55.71 -10.3%
DCF (EBITDA 10y) 62.82 - 84.12 71.18 14.6%
Fair Value 148.35 - 148.35 148.35 138.81%
P/E 53.91 - 103.84 78.86 27.0%
EV/EBITDA 26.89 - 40.65 32.97 -46.9%
EPV 41.44 - 58.90 50.17 -19.2%
DDM - Stable 34.68 - 72.04 53.36 -14.1%
DDM - Multi 56.48 - 93.84 70.73 13.9%

WOR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,105.38
Beta 1.57
Outstanding shares (mil) 49.99
Enterprise Value (mil) 3,298.29
Market risk premium 4.60%
Cost of Equity 10.69%
Cost of Debt 4.61%
WACC 9.44%