Worthington Industries Inc
NYSE:WOR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (22.8), the stock would be worth $56.16 (2% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 22.4 | $55.19 |
0%
|
| 3-Year Average | 22.8 | $56.16 |
+2%
|
| 5-Year Average | 8.3 | $20.42 |
-63%
|
| Industry Average | 12.5 | $30.81 |
-44%
|
| Country Average | 14.4 | $35.39 |
-36%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$3B
|
/ |
Mar 2026
$135.1m
|
= |
|
|
$3B
|
/ |
May 2026
$302.2m
|
= |
|
|
$3B
|
/ |
May 2027
$335.9m
|
= |
|
|
$3B
|
/ |
May 2028
$358.1m
|
= |
|
|
$3B
|
/ |
May 2029
$373.5m
|
= |
|
|
$3B
|
/ |
May 2030
$395.3m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Worthington Industries Inc
NYSE:WOR
|
2.7B USD | 22.4 | 24.3 | |
| ZA |
K
|
Kumba Iron Ore Ltd
JSE:KIO
|
102B ZAR | 3.4 | 7 | |
| BR |
|
Vale SA
BOVESPA:VALE3
|
367B BRL | 5.2 | 26.6 | |
| US |
|
Nucor Corp
NYSE:NUE
|
49B USD | 12.9 | 28.2 | |
| AU |
|
Fortescue Metals Group Ltd
ASX:FMG
|
60.9B AUD | 7.6 | 11.1 | |
| AU |
F
|
Fortescue Ltd
XMUN:FVJ
|
37B EUR | 7.7 | 11.4 | |
| LU |
|
ArcelorMittal SA
AEX:MT
|
38.4B EUR | 9.1 | 14.1 | |
| IN |
|
JSW Steel Ltd
NSE:JSWSTEEL
|
3.1T INR | 13.8 | 40.9 | |
| US |
|
Steel Dynamics Inc
NASDAQ:STLD
|
32.8B USD | 15.7 | 23.9 | |
| IN |
|
Tata Steel Ltd
NSE:TATASTEEL
|
2.6T INR | 10.6 | 28.5 | |
| US |
|
Carpenter Technology Corp
NYSE:CRS
|
21.3B USD | 29.3 | 48.8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
Worthington Industries Inc
Glance View
Emerging from the heartland of America, Worthington Industries Inc. was founded in 1955 by John H. McConnell. It began its journey as a modest steel processing company in Columbus, Ohio. Today, Worthington has grown into a diversified metals manufacturing giant, skillfully blending innovation and tradition. The company finds its roots in the steel business, processing flat-rolled steel that eventually makes its way into countless everyday products. Its sprawling operations also encompass a wide array of products, from pressure cylinders utilized in industrial applications to sophisticated building products that bolster modern construction. At the core of its operations lies a keen focus on value addition, transforming raw materials into critical components that fuel multiple industries. Worthington Industries thrives by crafting value both for its customers and shareholders through a strategy of operational excellence and strategic acquisitions. By continuously expanding its product lines and optimizing its processes, the company adeptly maneuvers through the often-volatile steel market, creating a sustainable revenue stream and insulating itself against cyclical downturns. This foresighted approach allows Worthington to serve a broad spectrum of sectors, including automotive, construction, agriculture, and retail, each contributing to its financial robustness. Its ability to adapt and innovate not only underscores its enduring legacy but also positions Worthington Industries as a pivotal player in the global manufacturing landscape, where it continues to generate profit by meeting the ever-evolving demands of a modern industrial world.
