W

Worthington Steel Inc
NYSE:WS

Watchlist Manager
Worthington Steel Inc
NYSE:WS
Watchlist
Price: 24.9 USD -2.7% Market Closed
Market Cap: 1.3B USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one WS stock under the Base Case scenario is 43.81 USD. Compared to the current market price of 24.9 USD, Worthington Steel Inc is Undervalued by 43%.

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
Base Case
43.81 USD
Undervaluation 43%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
55
vs Industry
78
Median 3Y
0.4
Median 5Y
0.4
Industry
1.8
Forward
0.4
More Details
11.4
P/E
P/E
Price to Earnings
11.4
vs History
30
vs Industry
18
Median 3Y
10.7
Median 5Y
10.7
Industry
16
Forward
12.2
More Details
5.8
P/OCF
P/OCF
Price to OCF
5.8
vs History
55
vs Industry
22
Median 3Y
6
Median 5Y
6
Industry
9.3
More Details
26.1
P/FCFE
P/FCFE
Price to FCFE
26.1
vs History
25
vs Industry
9
Median 3Y
6.6
Median 5Y
6.6
Industry
15.6
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
80
vs Industry
46
Median 3Y
1.6
Median 5Y
1.6
Industry
1.6
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
55
vs Industry
80
Median 3Y
0.4
Median 5Y
0.4
Industry
2.1
Forward
0.4
More Details
3.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.3
vs History
55
vs Industry
56
Median 3Y
3.4
Median 5Y
3.4
Industry
7.2
More Details
5.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.8
vs History
50
vs Industry
22
Median 3Y
6
Median 5Y
6
Industry
10.2
Forward
6.1
More Details
8.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.2
vs History
35
vs Industry
20
Median 3Y
8.1
Median 5Y
8.1
Industry
13
Forward
8.6
More Details
6
EV/OCF
EV/OCF
Enterprise Value to OCF
6
vs History
55
vs Industry
24
Median 3Y
6.3
Median 5Y
6.3
Industry
10.5
More Details
15.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.6
vs History
40
vs Industry
12
Median 3Y
13.7
Median 5Y
13.7
Industry
13.9
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
80
vs Industry
49
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4
More Details

Multiples Across Competitors

WS Competitors Multiples
Worthington Steel Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Worthington Steel Inc
NYSE:WS
1.2B USD 0.4 11.4 5.8 8.2
ZA
Kumba Iron Ore Ltd
JSE:KIO
94.5B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
222.4B BRL 1.1 7.1 3.8 4.9
AU
Fortescue Ltd
XMUN:FVJ
26.8B EUR 1.9 7.8 5.4 5.4
AU
Fortescue Metals Group Ltd
ASX:FMG
47.3B AUD 1.9 7.8 5.3 5.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.4T INR 1.4 73.4 13.6 22.1
LU
ArcelorMittal SA
AEX:MT
22.8B EUR 0.4 21.5 4.8 8.6
US
Nucor Corp
NYSE:NUE
25.5B USD 0.8 19.1 8 13.3
IN
Tata Steel Ltd
NSE:TATASTEEL
2T INR 0.9 58.7 10.4 17.7
JP
Nippon Steel Corp
TSE:5401
3T JPY 0.3 8.7 4.8 8.1
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
148.2B CNY 0.5 18.8 14.4 14.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W
Worthington Steel Inc
NYSE:WS
Average EV/EBITDA: 7.6
5.8
3%
1.9
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
12%
N/A
BR
Vale SA
BOVESPA:VALE3
3.8
8%
0.5
AU
F
Fortescue Ltd
XMUN:FVJ
5.4
-9%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.3
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.6
13%
1
LU
ArcelorMittal SA
AEX:MT
4.8
12%
0.4
US
Nucor Corp
NYSE:NUE
8
10%
0.8
IN
Tata Steel Ltd
NSE:TATASTEEL
10.4
19%
0.5
JP
Nippon Steel Corp
TSE:5401
4.8
11%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.4
57%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
W
Worthington Steel Inc
NYSE:WS
Average EV/EBIT: 10.8
8.2
2%
4.1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
4%
1.2
AU
F
Fortescue Ltd
XMUN:FVJ
5.4
-25%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.3
-25%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
22.1
15%
1.5
LU
ArcelorMittal SA
AEX:MT
8.6
13%
0.7
US
Nucor Corp
NYSE:NUE
13.3
13%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
17.7
27%
0.7
JP
Nippon Steel Corp
TSE:5401
8.1
N/A N/A
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.4
22%
0.7

See Also

Summary
WS intrinsic value, competitors valuation, and company profile.
DCF Valuation
WS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WS stock valuation using valuation multiples.
Wall Street Estimates
WS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 258,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.