WOR
Worthington Industries Inc
Price:  
43.87 
USD
Volume:  
211,891.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WOR Intrinsic Value

-78.40 %
Upside

As of 2025-02-16, the Intrinsic Value of Worthington Industries Inc (WOR) is 9.46 USD. This WOR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.87 USD, the upside of Worthington Industries Inc is -78.40%.

The range of the Intrinsic Value is 5.45 - 22.53 USD

43.87 USD
Stock Price
9.46 USD
Intrinsic Value
Intrinsic Value Details

WOR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.45 - 22.53 9.46 -78.4%
DCF (Growth 10y) 14.03 - 49.82 22.46 -48.8%
DCF (EBITDA 5y) 9.72 - 14.14 12.49 -71.5%
DCF (EBITDA 10y) 14.19 - 21.68 18.36 -58.1%
Fair Value 59.14 - 59.14 59.14 34.81%
P/E 20.33 - 57.48 38.30 -12.7%
EV/EBITDA 1.95 - 4.90 3.33 -92.4%
EPV 176.05 - 245.37 210.71 380.3%
DDM - Stable 22.17 - 80.65 51.41 17.2%
DDM - Multi 38.14 - 105.80 55.83 27.3%

WOR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,195.26
Beta 1.00
Outstanding shares (mil) 50.04
Enterprise Value (mil) 2,297.17
Market risk premium 4.60%
Cost of Equity 9.05%
Cost of Debt 5.50%
WACC 8.48%