The Discounted Cash Flow (DCF) valuation of Worthington Steel Inc (WS) is 61.62 USD. With the latest stock price at 31.77 USD, the upside of Worthington Steel Inc based on DCF is 94.0%.
Based on the latest price of 31.77 USD and our DCF valuation, Worthington Steel Inc (WS) is a buy. buying WS stocks now will result in a potential gain of 94.0%.
| 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 | 50.1% - 177.0% | 94.0% |