Worley Ltd
ASX:WOR

Watchlist Manager
Worley Ltd Logo
Worley Ltd
ASX:WOR
Watchlist
Price: 12.6 AUD 1.2% Market Closed
Market Cap: 6.4B AUD

Relative Value

The Relative Value of one WOR stock under the Base Case scenario is hidden AUD. Compared to the current market price of 12.6 AUD, Worley Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WOR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
65
Median 3Y
0.7
Median 5Y
0.7
Industry
2
Forward
0.5
vs History
88
vs Industry
16
Median 3Y
24.1
Median 5Y
37
Industry
18.2
Forward
13.8
vs History
85
vs Industry
13
Median 3Y
13.8
Median 5Y
13.4
Industry
11.3
vs History
98
vs Industry
11
Median 3Y
28.6
Median 5Y
20
Industry
14.2
vs History
69
vs Industry
35
Median 3Y
1.4
Median 5Y
1.3
Industry
1.7
vs History
85
vs Industry
64
Median 3Y
0.8
Median 5Y
0.8
Industry
3.2
Forward
0.6
vs History
96
vs Industry
30
Median 3Y
11.6
Median 5Y
12.2
Industry
6.9
vs History
96
vs Industry
13
Median 3Y
17.9
Median 5Y
17.6
Industry
11.1
Forward
6.6
vs History
96
vs Industry
14
Median 3Y
17.9
Median 5Y
17.6
Industry
13.4
Forward
8.7
vs History
85
vs Industry
13
Median 3Y
16.5
Median 5Y
15.8
Industry
11.5
vs History
85
vs Industry
11
Median 3Y
19.9
Median 5Y
18.4
Industry
12.5
vs History
73
vs Industry
39
Median 3Y
1.1
Median 5Y
1
Industry
1.7

Multiples Across Competitors

WOR Competitors Multiples
Worley Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Worley Ltd
ASX:WOR
6.5B AUD 0.6 15.9 10.8 10.8
US
Schlumberger NV
NYSE:SLB
57B USD 1.6 15.6 7.6 10.9
US
Baker Hughes Co
NASDAQ:BKR
43.8B USD 1.6 15.2 9.6 12.7
US
Halliburton Co
NYSE:HAL
23.1B USD 1 17.7 6.6 8.9
LU
Tenaris SA
MIL:TEN
17.1B EUR 1.7 10 6 7.7
UK
TechnipFMC PLC
NYSE:FTI
17.6B USD 1.8 18.6 9.9 13.3
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
70B CNY 4.5 24.7 21.6 21.6
FR
Technip Energies NV
PAR:TE
5.7B EUR 0.5 9.7 9.2 9.2
US
Nov Inc
NYSE:NOV
5.7B USD 0.6 14.9 6.1 9.1
UK
Subsea 7 SA
OSE:SUBC
57.5B NOK 0.8 19.6 4.9 10.2
US
Weatherford International PLC
NASDAQ:WFRD
5.5B USD 1.1 13.6 5.7 7.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Worley Ltd
ASX:WOR
Average EV/EBITDA: 8.9
10.8
23%
0.5
US
Schlumberger NV
NYSE:SLB
7.6
3%
2.5
US
B
Baker Hughes Co
NASDAQ:BKR
9.6
8%
1.2
US
Halliburton Co
NYSE:HAL
6.6
-4%
N/A
LU
Tenaris SA
MIL:TEN
6
-3%
N/A
UK
TechnipFMC PLC
NYSE:FTI
9.9
18%
0.6
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
21.6
28%
0.8
FR
Technip Energies NV
PAR:TE
9.2
15%
0.6
US
Nov Inc
NYSE:NOV
6.1
-4%
N/A
UK
Subsea 7 SA
OSE:SUBC
4.9
16%
0.3
US
Weatherford International PLC
NASDAQ:WFRD
5.7
-4%
N/A