W

Worthington Steel Inc
NYSE:WS

Watchlist Manager
Worthington Steel Inc
NYSE:WS
Watchlist
Price: 32.74 USD 3.44%
Market Cap: 1.7B USD
Have any thoughts about
Worthington Steel Inc?
Write Note

Relative Value

The Relative Value of one WS stock under the Base Case scenario is 44.7 USD. Compared to the current market price of 32.74 USD, Worthington Steel Inc is Undervalued by 27%.

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
44.7 USD
Undervaluation 27%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
74
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7
Forward
0.5
vs History
33
vs Industry
19
Median 3Y
10.5
Median 5Y
10.5
Industry
15.4
Forward
10.4
vs History
26
vs Industry
16
Median 3Y
6.1
Median 5Y
6.1
Industry
9.1
vs History
6
vs Industry
19
Median 3Y
5.8
Median 5Y
5.8
Industry
15
vs History
66
vs Industry
32
Median 3Y
1.6
Median 5Y
1.6
Industry
1.4
vs History
46
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
2.1
Forward
0.5
vs History
46
vs Industry
51
Median 3Y
3.8
Median 5Y
3.8
Industry
7.2
vs History
33
vs Industry
20
Median 3Y
6.1
Median 5Y
6.1
Industry
9.9
Forward
5.8
vs History
33
vs Industry
19
Median 3Y
8
Median 5Y
8
Industry
12.6
Forward
8.1
vs History
26
vs Industry
18
Median 3Y
6.4
Median 5Y
6.4
Industry
10.3
vs History
6
vs Industry
10
Median 3Y
10.5
Median 5Y
10.5
Industry
13
vs History
60
vs Industry
39
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

WS Competitors Multiples
Worthington Steel 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 Steel Inc
NYSE:WS
1.6B USD 0.5 11.3 6.4 8.5
ZA
Kumba Iron Ore Ltd
JSE:KIO
105.8B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
234.2B BRL 1.1 4.9 3.3 4
AU
Fortescue Metals Group Ltd
ASX:FMG
56.6B AUD 1.9 6.2 4.2 4.2
AU
Fortescue Ltd
XMUN:FVJ
33.8B EUR 1.9 6.2 4.2 4.2
US
Nucor Corp
NYSE:NUE
27.6B USD 0.7 8.2 4.6 5.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.2T INR 1.3 45 11.9 18.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
157.3B CNY 0.5 16.6 15.9 15.9
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -42.6 9.4 16.1
JP
Nippon Steel Corp
TSE:5401
3.2T JPY 0.4 6.4 5.3 8.9
LU
ArcelorMittal SA
AEX:MT
18.2B EUR 0.3 -15.3 3.7 6.6
P/E Multiple
Earnings Growth P/E to Growth
US
W
Worthington Steel Inc
NYSE:WS
Average P/E: 13.1
11.3
18%
0.6
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-35%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
44%
0.1
AU
Fortescue Metals Group Ltd
ASX:FMG
6.2
-53%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
6.2
-53%
N/A
US
Nucor Corp
NYSE:NUE
8.2
-37%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
45
115%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.6
17%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
Negative Multiple: -42.6 N/A N/A
JP
Nippon Steel Corp
TSE:5401
6.4
19%
0.3
LU
ArcelorMittal SA
AEX:MT
Negative Multiple: -15.3
371%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W
Worthington Steel Inc
NYSE:WS
Average EV/EBITDA: 6.9
6.4
18%
0.4
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-20%
N/A
BR
Vale SA
BOVESPA:VALE3
3.3
17%
0.2
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-24%
N/A
US
Nucor Corp
NYSE:NUE
4.6
-21%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
11.9
53%
0.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
211%
0.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.4
93%
0.1
JP
Nippon Steel Corp
TSE:5401
5.3
30%
0.2
LU
ArcelorMittal SA
AEX:MT
3.7
11%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
W
Worthington Steel Inc
NYSE:WS
Average EV/EBIT: 9.3
8.5
10%
0.9
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-40%
N/A
BR
Vale SA
BOVESPA:VALE3
4
-5%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-49%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-49%
N/A
US
Nucor Corp
NYSE:NUE
5.8
-35%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
18.4
63%
0.3
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
39%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
16.1
155%
0.1
JP
Nippon Steel Corp
TSE:5401
8.9
N/A N/A
LU
ArcelorMittal SA
AEX:MT
6.6
4%
1.6

See Also

Discover More
Back to Top