Worthington Industries Inc banner

Worthington Industries Inc
NYSE:WOR

Watchlist Manager
Worthington Industries Inc Logo
Worthington Industries Inc
NYSE:WOR
Watchlist
Price: 54.38 USD 0.2% Market Closed
Market Cap: $2.7B

P/FCFE

15.9
Current
68%
More Expensive
vs 3-y average of 9.5

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
15.9
=
Market Cap
$2.7B
/
Free Cash Flow to Equity
$168.5m

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
15.9
=
Market Cap
$2.7B
/
Free Cash Flow to Equity
$168.5m

Valuation Scenarios

Worthington Industries Inc is trading above its 3-year average

If P/FCFE returns to its 3-Year Average (9.5), the stock would be worth $32.41 (40% downside from current price).

Statistics
Positive Scenarios
2/4
Maximum Downside
-44%
Maximum Upside
+223%
Average Upside
44%
Scenario P/FCFE Value Implied Price Upside/Downside
Current Multiple 15.9 $54.38
0%
3-Year Average 9.5 $32.41
-40%
5-Year Average 8.9 $30.31
-44%
Industry Average 51.4 $175.92
+223%
Country Average 21.9 $74.77
+37%

Forward P/FCFE
Today’s price vs future free cash flow to equity

Not enough data available to calculate forward P/FCFE

Peer Comparison

All Multiples
P/FCFE
P/E
All Countries
Close
Market Cap P/FCFE P/E
US
Worthington Industries Inc
NYSE:WOR
2.7B USD 15.9 24
ZA
Kumba Iron Ore Ltd
JSE:KIO
100.1B ZAR 6.4 6.9
BR
Vale SA
BOVESPA:VALE3
346.5B BRL 12.5 25.2
US
Nucor Corp
NYSE:NUE
51.7B USD -587.7 29.8
LU
ArcelorMittal SA
AEX:MT
37.5B EUR -351.7 15
AU
Fortescue Metals Group Ltd
ASX:FMG
61.6B AUD 10 11.2
AU
Fortescue Ltd
XMUN:FVJ
36.9B EUR 10.1 11.4
US
Steel Dynamics Inc
NASDAQ:STLD
33.2B USD 61.2 24.2
IN
JSW Steel Ltd
NSE:JSWSTEEL
3.1T INR 30.2 41.2
IN
Tata Steel Ltd
NSE:TATASTEEL
2.6T INR 88.4 28.7
KR
Posco Holdings Inc
KRX:005490
34.9T KRW 434.1 53.1

Market Distribution

In line with most companies in the United States of America
Percentile
37th
Based on 7 576 companies
37th percentile
15.9
Low
0 — 13.1
Typical Range
13.1 — 36.5
High
36.5 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 13.1
Median 21.9
70th Percentile 36.5
Max 3 188 432.5

Worthington Industries Inc
Glance View

Market Cap
2.7B USD
Industry
Metals & Mining

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.

WOR Intrinsic Value
37.42 USD
Overvaluation 31%
Intrinsic Value
Price $54.38
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett