Worthington Industries Inc
NYSE:WOR

Watchlist Manager
Worthington Industries Inc Logo
Worthington Industries Inc
NYSE:WOR
Watchlist
Price: 56.15 USD 1.74% Market Closed
Market Cap: 2.8B USD

Intrinsic Value

The intrinsic value of one WOR stock under the Base Case scenario is 26.27 USD. Compared to the current market price of 56.15 USD, Worthington Industries Inc is Overvalued by 53%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WOR Intrinsic Value
26.27 USD
Overvaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Worthington Industries Inc

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

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
WOR
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for WOR cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Worthington Industries Inc
NYSE:WOR
US
Metals & Mining
Market Cap
2.8B USD
IPO
Apr 19, 2000
US
Metals & Mining
Market Cap
2.8B USD
IPO
Apr 19, 2000
Price
$false
EPS
$false
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Worthington Industries Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Worthington Industries Inc

Current Assets 634m
Cash & Short-Term Investments 222.8m
Receivables 206.4m
Other Current Assets 204.7m
Non-Current Assets 1B
Long-Term Investments 131.8m
PP&E 284.6m
Intangibles 607.9m
Other Non-Current Assets 23.8m
Efficiency

Free Cash Flow Analysis
Worthington Industries Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Worthington Industries Inc

Revenue
1.2B USD
Cost of Revenue
-849.9m USD
Gross Profit
304.8m USD
Operating Expenses
-270.2m USD
Operating Income
34.6m USD
Other Expenses
101.4m USD
Net Income
136m USD
Fundamental Scores

WOR Profitability Score
Profitability Due Diligence

Worthington Industries Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive 3-Year Average ROE
Positive Gross Profit
Positive ROE
41/100
Profitability
Score

Worthington Industries Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

WOR Solvency Score
Solvency Due Diligence

Worthington Industries Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Low D/E
Long-Term Solvency
Positive Net Debt
64/100
Solvency
Score

Worthington Industries Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WOR Price Targets Summary
Worthington Industries Inc

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 59.98 USD with a low forecast of 44.44 USD and a high forecast of 72.45 USD.

Lowest
Price Target
44.44 USD
21% Downside
Average
Price Target
59.98 USD
7% Upside
Highest
Price Target
72.45 USD
29% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
May 7, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

WOR News

What is the Intrinsic Value of one WOR stock?

The intrinsic value of one WOR stock under the Base Case scenario is 26.27 USD.

Is WOR stock undervalued or overvalued?

Compared to the current market price of 56.15 USD, Worthington Industries Inc is Overvalued by 53%.

Back to Top