
Worley Ltd
ASX:WOR

Intrinsic Value
The intrinsic value of one
WOR
stock under the Base Case scenario is
31.93
AUD.
Compared to the current market price of 13.66 AUD,
Worley Ltd
is
Undervalued by 57%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Worley Ltd
Fundamental Analysis

Worley’s traditional oil and gas engineering focus could act as a drag on growth if fossil fuel demand declines faster than expected, potentially stranding investments and limiting project backlogs in a rapidly decarbonizing market.
Worley’s strategic pivot to energy transition and sustainability consulting services positions it to capture a growing share of global capital expenditure as clients invest in low-carbon and renewable projects.

Revenue & Expenses Breakdown
Worley Ltd
Balance Sheet Decomposition
Worley Ltd
Current Assets | 3.4B |
Cash & Short-Term Investments | 543m |
Receivables | 2.5B |
Other Current Assets | 341m |
Non-Current Assets | 7.5B |
Long-Term Investments | 299m |
PP&E | 661m |
Intangibles | 6.1B |
Other Non-Current Assets | 436m |
Free Cash Flow Analysis
Worley Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Worley Ltd
Revenue
|
11.3B
AUD
|
Cost of Revenue
|
-10.4B
AUD
|
Gross Profit
|
937m
AUD
|
Operating Expenses
|
-328m
AUD
|
Operating Income
|
609m
AUD
|
Other Expenses
|
-229m
AUD
|
Net Income
|
380m
AUD
|
WOR Profitability Score
Profitability Due Diligence
Worley Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Worley Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
WOR Solvency Score
Solvency Due Diligence
Worley Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Worley Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WOR Price Targets Summary
Worley Ltd
According to Wall Street analysts, the average 1-year price target for
WOR
is 17.66 AUD
with a low forecast of 16.01 AUD and a high forecast of 23.1 AUD.
Dividends
Current shareholder yield for WOR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
WOR
stock under the Base Case scenario is
31.93
AUD.
Compared to the current market price of 13.66 AUD,
Worley Ltd
is
Undervalued by 57%.