Worthington Industries Inc
NYSE:WOR

Watchlist Manager
Worthington Industries Inc Logo
Worthington Industries Inc
NYSE:WOR
Watchlist
Price: 40.42 USD 2.15% Market Closed
Market Cap: 2B USD
Have any thoughts about
Worthington Industries Inc?
Write Note

Relative Value

The Relative Value of one WOR stock under the Base Case scenario is 24.94 USD. Compared to the current market price of 40.42 USD, Worthington Industries Inc is Overvalued by 38%.

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.

WOR Relative Value
Base Case
24.94 USD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
50
Median 3Y
0.4
Median 5Y
0.4
Industry
1.8
Forward
1.8
vs History
6
vs Industry
11
Median 3Y
7.5
Median 5Y
7.1
Industry
15.5
Forward
16.3
vs History
14
vs Industry
18
Median 3Y
4.7
Median 5Y
4.1
Industry
9.2
vs History
23
vs Industry
15
Median 3Y
5
Median 5Y
5.8
Industry
15.2
vs History
11
vs Industry
21
Median 3Y
1.1
Median 5Y
1.2
Industry
1.5
vs History
9
vs Industry
50
Median 3Y
0.5
Median 5Y
0.5
Industry
2.2
Forward
1.9
vs History
9
vs Industry
33
Median 3Y
3.7
Median 5Y
3.4
Industry
7.3
vs History
1
vs Industry
5
Median 3Y
7.8
Median 5Y
7.2
Industry
10
Forward
9
vs History
vs Industry
0
Median 3Y
8.2
Median 5Y
10.5
Industry
12.8
Forward
31.1
vs History
17
vs Industry
19
Median 3Y
4.9
Median 5Y
5
Industry
10.5
vs History
19
vs Industry
14
Median 3Y
5.6
Median 5Y
6.2
Industry
14.1
vs History
11
vs Industry
28
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3

Multiples Across Competitors

WOR Competitors Multiples
Worthington Industries Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Worthington Industries Inc
NYSE:WOR
2B USD 1.3 15 34.5 -1 077.6
ZA
Kumba Iron Ore Ltd
JSE:KIO
107.8B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
248.5B BRL 1.2 5.1 3.3 4
AU
Fortescue Metals Group Ltd
ASX:FMG
56.3B AUD 2 6.4 4.3 4.3
AU
Fortescue Ltd
XMUN:FVJ
34.9B EUR 2 6.4 4.3 4.3
US
Nucor Corp
NYSE:NUE
35.7B USD 0.9 10.6 5.9 7.4
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.4T INR 1.4 47.7 12.4 19.2
US
Steel Dynamics Inc
NASDAQ:STLD
22.2B USD 1.2 12.6 8.7 10.5
JP
Nippon Steel Corp
TSE:5401
3.3T JPY 0.4 6.6 5.4 9.1
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -43.3 9.5 16.3
LU
ArcelorMittal SA
AEX:MT
19.7B EUR 0.3 -16.6 3.9 7

See Also

Discover More
Back to Top