Worthington Industries Inc
NYSE:WOR

Watchlist Manager
Worthington Industries Inc Logo
Worthington Industries Inc
NYSE:WOR
Watchlist
Price: 50.48 USD -2.17% Market Closed
Market Cap: 2.5B USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one WOR stock under the Base Case scenario is hidden USD. Compared to the current market price of 50.48 USD, Worthington Industries 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.

WOR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

2.2
P/S
P/S
Price to Sales
2.2
vs History
1
vs Industry
53
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8
Forward
2.2
More Details
18.6
P/E
P/E
Price to Earnings
18.6
vs History
4
vs Industry
14
Median 3Y
8.4
Median 5Y
7.1
Industry
15.5
Forward
19.1
More Details
13.1
P/OCF
P/OCF
Price to OCF
13.1
vs History
9
vs Industry
15
Median 3Y
5.5
Median 5Y
4.2
Industry
9.7
More Details
17.6
P/FCFE
P/FCFE
Price to FCFE
17.6
vs History
7
vs Industry
15
Median 3Y
4.9
Median 5Y
5.4
Industry
16.4
More Details
2.7
P/B
P/B
Price to Book Value
2.7
vs History
6
vs Industry
28
Median 3Y
1.2
Median 5Y
1.2
Industry
1.5
More Details
2.2
EV/S
EV/S
Enterprise Value to Sales
2.2
vs History
0
vs Industry
52
Median 3Y
0.6
Median 5Y
0.5
Industry
2.2
Forward
2.3
More Details
8.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.5
vs History
1
vs Industry
36
Median 3Y
3.9
Median 5Y
3.4
Industry
7.2
More Details
31.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
31.4
vs History
11
vs Industry
5
Median 3Y
8.1
Median 5Y
7.2
Industry
9.9
Forward
10.8
More Details
75
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
75
vs History
9
vs Industry
1
Median 3Y
12.1
Median 5Y
10.5
Industry
12.8
Forward
33.6
More Details
13.5
EV/OCF
EV/OCF
Enterprise Value to OCF
13.5
vs History
9
vs Industry
17
Median 3Y
6.2
Median 5Y
5
Industry
11
More Details
18.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.1
vs History
7
vs Industry
13
Median 3Y
5.9
Median 5Y
6.2
Industry
14.1
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
6
vs Industry
35
Median 3Y
0.9
Median 5Y
0.8
Industry
1.4
More Details

Multiples Across Competitors

WOR Competitors Multiples
Worthington Industries Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Worthington Industries Inc
NYSE:WOR
2.5B USD 2.2 18.6 31.4 75
ZA
Kumba Iron Ore Ltd
JSE:KIO
104.6B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
245.7B BRL 1.2 7.8 4.1 5.2
AU
Fortescue Ltd
XMUN:FVJ
28.5B EUR 1.9 7.9 5.4 5.4
AU
Fortescue Metals Group Ltd
ASX:FMG
49.2B AUD 1.9 7.9 5.4 5.4
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.6T INR 1.5 78.6 14.4 23.3
US
Nucor Corp
NYSE:NUE
28.6B USD 0.9 14.2 7 10.2
LU
ArcelorMittal SA
AEX:MT
22B EUR 0.4 17.7 4.1 7.2
JP
Nippon Steel Corp
TSE:5401
3.4T JPY 0.4 7.3 5.2 8.7
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 70.4 10.1 16.8
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
161.2B CNY 0.5 17 17.9 17.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Worthington Industries Inc
NYSE:WOR
Average EV/EBITDA: 10.5
31.4
51%
0.6
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
15%
N/A
BR
Vale SA
BOVESPA:VALE3
4.1
9%
0.5
AU
F
Fortescue Ltd
XMUN:FVJ
5.4
-8%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.4
-8%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
14.4
13%
1.1
US
Nucor Corp
NYSE:NUE
7
8%
0.9
LU
ArcelorMittal SA
AEX:MT
4.1
12%
0.3
JP
Nippon Steel Corp
TSE:5401
5.2
7%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
10.1
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
17.9
44%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Worthington Industries Inc
NYSE:WOR
Average EV/EBIT: 17.5
75
186%
0.4
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
0%
N/A
BR
Vale SA
BOVESPA:VALE3
5.2
5%
1
AU
F
Fortescue Ltd
XMUN:FVJ
5.4
-23%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.4
-23%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
23.3
14%
1.7
US
Nucor Corp
NYSE:NUE
10.2
13%
0.8
LU
ArcelorMittal SA
AEX:MT
7.2
13%
0.6
JP
Nippon Steel Corp
TSE:5401
8.7
N/A N/A
IN
Tata Steel Ltd
NSE:TATASTEEL
16.8
32%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
17.9
10%
1.8

See Also

Summary
WOR intrinsic value, competitors valuation, and company profile.
DCF Valuation
WOR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WOR stock valuation using valuation multiples.
Wall Street Estimates
WOR 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
WOR 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 242,300+ value investors using Alpha Spread
Create a 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.