First Time Loading...

Worley Ltd
ASX:WOR

Watchlist Manager
Worley Ltd Logo
Worley Ltd
ASX:WOR
Watchlist
Price: 14.87 AUD -1.46% Market Closed
Updated: May 1, 2024
Section:
 

Relative Value

The Relative Value of one WOR stock under the Base Case scenario is 31.39 AUD. Compared to the current market price of 14.87 AUD, Worley Ltd is Undervalued by 53%.

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
Base Case
31.39 AUD
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
53
vs Industry
66
Median 3Y
0.7
Median 5Y
0.7
Industry
2.3
Forward
0.7
More Details
32.4
P/E
P/E
Price to Earnings
32.4
vs History
72
vs Industry
13
Median 3Y
44.4
Median 5Y
40.7
Industry
19.8
Forward
19.8
More Details
14.1
P/OCF
P/OCF
Price to OCF
14.1
vs History
61
vs Industry
12
Median 3Y
19.2
Median 5Y
16.6
Industry
10.3
More Details
36.1
P/FCFE
P/FCFE
Price to FCFE
36.1
vs History
24
vs Industry
11
Median 3Y
23.6
Median 5Y
14.7
Industry
14.2
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
20
vs Industry
33
Median 3Y
1.3
Median 5Y
1.1
Industry
1.6
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
46
vs Industry
67
Median 3Y
0.9
Median 5Y
0.8
Industry
3.5
Forward
0.8
More Details
12.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.1
vs History
64
vs Industry
30
Median 3Y
13.6
Median 5Y
13.2
Industry
7.3
More Details
18.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.3
vs History
51
vs Industry
11
Median 3Y
19.5
Median 5Y
18.7
Industry
11.4
Forward
9.8
More Details
18.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.3
vs History
51
vs Industry
12
Median 3Y
19.5
Median 5Y
18.7
Industry
13.5
Forward
13.3
More Details
17.1
EV/OCF
EV/OCF
Enterprise Value to OCF
17.1
vs History
58
vs Industry
12
Median 3Y
22.2
Median 5Y
19.3
Industry
11.5
More Details
20.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
20.4
vs History
56
vs Industry
10
Median 3Y
27.7
Median 5Y
22.6
Industry
12.7
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
16
vs Industry
44
Median 3Y
1
Median 5Y
0.9
Industry
1.5
More Details

Multiples Across Competitors

WOR Competitors Multiples
Worley Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Worley Ltd
ASX:WOR
7.8B AUD 0.7 32.4 18.3 18.3
US
Schlumberger NV
NYSE:SLB
67.7B USD 2 15.5 9.3 13.1
US
Halliburton Co
NYSE:HAL
33B USD 1.4 12.5 7.6 9.5
US
Baker Hughes Co
NYSE:BKR
32.1B USD 1.3 16.5 9.2 13
LU
Tenaris SA
MIL:TEN
18.3B EUR 1.3 5 3.3 3.8
UK
TechnipFMC PLC
NYSE:FTI
11.1B USD 1.4 197 12.3 21.1
US
Weatherford International PLC
NASDAQ:WFRD
8.9B USD 1.7 19.5 8 11.1
US
Nov Inc
NYSE:NOV
7.3B USD 0.8 7.3 8.8 12.9
US
ChampionX Corp
NASDAQ:CHX
6.4B USD 1.7 17.4 8.7 12.8
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
41.4B CNY 0.8 13.4 9.6 9.6
UK
Subsea 7 SA
OSE:SUBC
54.1B NOK 0.8 316.3 7.3 30.9

See Also

Summary
WOR intrinsic value, competitors valuation, and company profile.
DCF Valuation
WOR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WOR stock valuation using valuation multiples.
Wall Street Estimates
WOR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WOR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.