W

Worthington Steel Inc
NYSE:WS

Watchlist Manager
Worthington Steel Inc
NYSE:WS
Watchlist
Price: 24.6 USD -3.57% Market Closed
Market Cap: 1.2B USD

Relative Value

The Relative Value of one WS stock under the Base Case scenario is hidden USD. Compared to the current market price of 24.6 USD, Worthington Steel Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
78
Median 3Y
0.4
Median 5Y
0.4
Industry
1.8
Forward
0.4
vs History
28
vs Industry
18
Median 3Y
11
Median 5Y
11
Industry
16.1
Forward
12
vs History
52
vs Industry
22
Median 3Y
6
Median 5Y
6
Industry
9.6
vs History
23
vs Industry
9
Median 3Y
6.7
Median 5Y
6.7
Industry
16
vs History
76
vs Industry
46
Median 3Y
1.6
Median 5Y
1.6
Industry
1.6
vs History
52
vs Industry
80
Median 3Y
0.4
Median 5Y
0.4
Industry
2.2
Forward
0.4
vs History
52
vs Industry
56
Median 3Y
3.4
Median 5Y
3.4
Industry
7.3
vs History
47
vs Industry
22
Median 3Y
5.9
Median 5Y
5.9
Industry
10.4
Forward
6
vs History
33
vs Industry
20
Median 3Y
8.2
Median 5Y
8.2
Industry
13.2
Forward
8.5
vs History
52
vs Industry
24
Median 3Y
6.2
Median 5Y
6.2
Industry
11
vs History
38
vs Industry
12
Median 3Y
15.6
Median 5Y
15.6
Industry
14.6
vs History
76
vs Industry
49
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

WS Competitors Multiples
Worthington Steel Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Worthington Steel Inc
NYSE:WS
1.2B USD 0.4 11.3 5.7 8.1
ZA
Kumba Iron Ore Ltd
JSE:KIO
90.5B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
222.5B BRL 1.1 7.1 3.8 4.9
AU
Fortescue Metals Group Ltd
ASX:FMG
48.4B AUD 1.9 8 5.5 5.5
AU
Fortescue Ltd
XMUN:FVJ
27.4B EUR 1.9 8.2 5.6 5.6
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.4T INR 1.4 68.8 13.3 22.4
US
Nucor Corp
NYSE:NUE
28.4B USD 0.9 21.3 8.8 14.7
LU
ArcelorMittal SA
AEX:MT
22.2B EUR 0.4 21.4 4.8 8.6
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 55.5 9.9 16.9
JP
Nippon Steel Corp
TSE:5401
3T JPY 0.3 8.4 5.3 9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
148B CNY 0.5 18.8 14.3 14.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W
Worthington Steel Inc
NYSE:WS
Average EV/EBITDA: 7.7
5.7
3%
1.9
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
12%
N/A
BR
Vale SA
BOVESPA:VALE3
3.8
7%
0.5
AU
Fortescue Metals Group Ltd
ASX:FMG
5.5
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.6
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.3
26%
0.5
US
Nucor Corp
NYSE:NUE
8.8
10%
0.9
LU
ArcelorMittal SA
AEX:MT
4.8
12%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
9.9
19%
0.5
JP
Nippon Steel Corp
TSE:5401
5.3
11%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.3
57%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
W
Worthington Steel Inc
NYSE:WS
Average EV/EBIT: 11
8.1
2%
4.1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
3%
1.6
AU
Fortescue Metals Group Ltd
ASX:FMG
5.5
-25%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.6
-25%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
22.4
34%
0.7
US
Nucor Corp
NYSE:NUE
14.7
13%
1.1
LU
ArcelorMittal SA
AEX:MT
8.6
13%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
16.9
26%
0.7
JP
Nippon Steel Corp
TSE:5401
9
N/A N/A
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.3
22%
0.7