The Discounted Cash Flow (DCF) valuation of Worthington Steel Inc (WS) is 61.62 USD. With the latest stock price at 32.58 USD, the upside of Worthington Steel Inc based on DCF is 89.1%.
Based on the latest price of 32.58 USD and our DCF valuation, Worthington Steel Inc (WS) is a buy. buying WS stocks now will result in a potential gain of 89.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 12.4% | 10.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 47.68 - 88.00 | 61.62 |
| Upside | 46.3% - 170.1% | 89.1% |