First Time Loading...

Worley Ltd
ASX:WOR

Watchlist Manager
Worley Ltd Logo
Worley Ltd
ASX:WOR
Watchlist
Price: 16.33 AUD Market Closed
Updated: Apr 18, 2024

Intrinsic Value

Worley Ltd. operates as a professional services provider to the resources, energy and industrial sectors. [ Read More ]

The intrinsic value of one WOR stock under the Base Case scenario is 21.76 AUD. Compared to the current market price of 16.33 AUD, Worley Ltd is Undervalued by 25%.

Key Points:
WOR Intrinsic Value
Base Case
21.76 AUD
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Worley Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling WOR stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Worley Ltd

Provide an overview of the primary business activities
of Worley Ltd.

What unique competitive advantages
does Worley Ltd hold over its rivals?

What risks and challenges
does Worley Ltd face in the near future?

Summarize the latest earnings call
of Worley Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Worley Ltd.

Provide P/S
for Worley Ltd.

Provide P/E
for Worley Ltd.

Provide P/OCF
for Worley Ltd.

Provide P/FCFE
for Worley Ltd.

Provide P/B
for Worley Ltd.

Provide EV/S
for Worley Ltd.

Provide EV/GP
for Worley Ltd.

Provide EV/EBITDA
for Worley Ltd.

Provide EV/EBIT
for Worley Ltd.

Provide EV/OCF
for Worley Ltd.

Provide EV/FCFF
for Worley Ltd.

Provide EV/IC
for Worley Ltd.

Show me price targets
for Worley Ltd made by professional analysts.

What are the Revenue projections
for Worley Ltd?

How accurate were the past Revenue estimates
for Worley Ltd?

What are the Net Income projections
for Worley Ltd?

How accurate were the past Net Income estimates
for Worley Ltd?

What are the EPS projections
for Worley Ltd?

How accurate were the past EPS estimates
for Worley Ltd?

What are the EBIT projections
for Worley Ltd?

How accurate were the past EBIT estimates
for Worley Ltd?

Compare the revenue forecasts
for Worley Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Worley Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Worley Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Worley Ltd compared to its peers.

Compare the P/E ratios
of Worley Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Worley Ltd with its peers.

Analyze the financial leverage
of Worley Ltd compared to its main competitors.

Show all profitability ratios
for Worley Ltd.

Provide ROE
for Worley Ltd.

Provide ROA
for Worley Ltd.

Provide ROIC
for Worley Ltd.

Provide ROCE
for Worley Ltd.

Provide Gross Margin
for Worley Ltd.

Provide Operating Margin
for Worley Ltd.

Provide Net Margin
for Worley Ltd.

Provide FCF Margin
for Worley Ltd.

Show all solvency ratios
for Worley Ltd.

Provide D/E Ratio
for Worley Ltd.

Provide D/A Ratio
for Worley Ltd.

Provide Interest Coverage Ratio
for Worley Ltd.

Provide Altman Z-Score Ratio
for Worley Ltd.

Provide Quick Ratio
for Worley Ltd.

Provide Current Ratio
for Worley Ltd.

Provide Cash Ratio
for Worley Ltd.

What is the historical Revenue growth
over the last 5 years for Worley Ltd?

What is the historical Net Income growth
over the last 5 years for Worley Ltd?

What is the current Free Cash Flow
of Worley Ltd?

Financials

Balance Sheet Decomposition
Worley Ltd

Current Assets 3.3B
Cash & Short-Term Investments 494m
Receivables 2.4B
Other Current Assets 439m
Non-Current Assets 7B
Long-Term Investments 210m
PP&E 601m
Intangibles 5.8B
Other Non-Current Assets 383m
Current Liabilities 2.6B
Accounts Payable 1.6B
Other Current Liabilities 1B
Non-Current Liabilities 2.3B
Long-Term Debt 2B
Other Non-Current Liabilities 246m
Efficiency

Earnings Waterfall
Worley Ltd

Revenue
12B AUD
Cost of Revenue
-11.2B AUD
Gross Profit
787m AUD
Operating Expenses
-275m AUD
Operating Income
512m AUD
Other Expenses
-270m AUD
Net Income
242m AUD

Free Cash Flow Analysis
Worley Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

WOR Profitability Score
Profitability Due Diligence

Worley Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
ROE is Increasing
45/100
Profitability
Score

Worley Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

WOR Solvency Score
Solvency Due Diligence

Worley Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
43/100
Solvency
Score

Worley Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WOR Price Targets Summary
Worley Ltd

Wall Street analysts forecast WOR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WOR is 18.82 AUD with a low forecast of 14 AUD and a high forecast of 23.1 AUD.

Lowest
Price Target
14 AUD
14% Downside
Average
Price Target
18.82 AUD
15% Upside
Highest
Price Target
23.1 AUD
41% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

WOR Price
Worley Ltd

1M 1M
+0%
6M 6M
-6%
1Y 1Y
+6%
3Y 3Y
+67%
5Y 5Y
+32%
10Y 10Y
+36%
Annual Price Range
16.33
52w Low
14.44
52w High
17.66
Price Metrics
Average Annual Return 6.21%
Standard Deviation of Annual Returns 24.4%
Max Drawdown -69%
Shares Statistics
Market Capitalization 8.6B AUD
Shares Outstanding 527 620 000
Percentage of Shares Shorted
N/A

WOR Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Worley Ltd Logo
Worley Ltd

Country

Australia

Industry

N/A

Market Cap

8.6B AUD

Dividend Yield

3.06%

Description

Worley Ltd. operates as a professional services provider to the resources, energy and industrial sectors. The company is headquartered in North Sydney, New South Wales and currently employs 47,700 full-time employees. The company went IPO on 2002-11-28. The firm is a provider of professional project and asset services. The principal activities of the Company consist of providing engineering design and project delivery services, including providing maintenance and support services to sectors, which include energy, chemicals and resources. Its segments include Americas, Europe, the Middle East and Africa (EMEA), and Asia-Pacific (APAC). The firm serves multi-national oil and gas, resources and chemicals companies, as well as regionally and locally focused companies, national oil companies and government owned utilities.

Contact

NEW SOUTH WALES
North Sydney
L 15 141 Walker St
+61289236866.0
https://www.worley.com/

IPO

2002-11-28

Employees

47 700

Officers

MD, CEO & Director
Mr. Robert Christopher Ashton M.A.I.C.D., M.B.A.
Chief Financial Officer
Mr. Tiernan Patrick O'Rourke B.Com., BComm, F.C.A., M.B.A.
Group President of Americas
Mr. Mark Trueman
Group President of EMEA & APAC
Mr. Mark Brantley
Executive Group Director of Information & Digital Delivery
Ms. Geeta Thakorlal
Group Director Investor Relations
Verena Preston
Show More
Group General Counsel of Legal
Mr. Lawrence S. Kalban
Chief People Officer
Ms. Vikki Pink
Group Managing Director of Power & New Energy
Mr. Anthony Frencham
President of Advisian
Mr. Adrian Smith
Show Less

See Also

Discover More
What is the Intrinsic Value of one WOR stock?

The intrinsic value of one WOR stock under the Base Case scenario is 21.76 AUD.

Is WOR stock undervalued or overvalued?

Compared to the current market price of 16.33 AUD, Worley Ltd is Undervalued by 25%.