W

Worthington Steel Inc
NYSE:WS

Watchlist Manager
Worthington Steel Inc
NYSE:WS
Watchlist
Price: 26.34 USD -1.39% 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 44.08 USD. Compared to the current market price of 26.34 USD, Worthington Steel Inc is Undervalued by 40%.

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
44.08 USD
Undervaluation 40%
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
50
vs Industry
78
Median 3Y
0.4
Median 5Y
0.4
Industry
1.8
Forward
0.4
More Details
12.1
P/E
P/E
Price to Earnings
12.1
vs History
22
vs Industry
18
Median 3Y
10.4
Median 5Y
10.4
Industry
15.7
Forward
11.1
More Details
6.2
P/OCF
P/OCF
Price to OCF
6.2
vs History
44
vs Industry
22
Median 3Y
6.2
Median 5Y
6.2
Industry
9.6
More Details
27.6
P/FCFE
P/FCFE
Price to FCFE
27.6
vs History
16
vs Industry
9
Median 3Y
6.2
Median 5Y
6.2
Industry
17
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
72
vs Industry
46
Median 3Y
1.6
Median 5Y
1.6
Industry
1.5
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
50
vs Industry
80
Median 3Y
0.4
Median 5Y
0.4
Industry
2.1
Forward
0.4
More Details
3.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.4
vs History
44
vs Industry
56
Median 3Y
3.5
Median 5Y
3.5
Industry
7.4
More Details
6.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.1
vs History
33
vs Industry
22
Median 3Y
6.1
Median 5Y
6.1
Industry
9.9
Forward
6.2
More Details
8.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.7
vs History
27
vs Industry
20
Median 3Y
7.9
Median 5Y
7.9
Industry
12.8
Forward
8.3
More Details
6.4
EV/OCF
EV/OCF
Enterprise Value to OCF
6.4
vs History
44
vs Industry
24
Median 3Y
6.5
Median 5Y
6.5
Industry
10.6
More Details
16.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
16.4
vs History
33
vs Industry
12
Median 3Y
11.2
Median 5Y
11.2
Industry
13.7
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
72
vs Industry
49
Median 3Y
1.2
Median 5Y
1.2
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
1.3B USD 0.4 12.1 6.1 8.7
ZA
Kumba Iron Ore Ltd
JSE:KIO
107.5B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
244.8B BRL 1.2 7.7 4.1 5.2
AU
Fortescue Ltd
XMUN:FVJ
28.9B EUR 1.9 8 5.5 5.5
AU
Fortescue Metals Group Ltd
ASX:FMG
50B AUD 1.9 8.1 5.5 5.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.6T INR 1.5 78.3 14.3 23.2
US
Nucor Corp
NYSE:NUE
30B USD 1 14.8 7.3 10.6
LU
ArcelorMittal SA
AEX:MT
24.2B EUR 0.4 19.5 4.4 7.8
JP
Nippon Steel Corp
TSE:5401
3.6T JPY 0.4 7.6 5.4 9
IN
Tata Steel Ltd
NSE:TATASTEEL
2T INR 0.9 71.6 10.2 17
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
165.5B CNY 0.5 17.5 18.4 18.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W
Worthington Steel Inc
NYSE:WS
Average EV/EBITDA: 8.1
6.1
4%
1.5
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
5.5
-8%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.5
-8%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
14.3
13%
1.1
US
Nucor Corp
NYSE:NUE
7.3
8%
0.9
LU
ArcelorMittal SA
AEX:MT
4.4
12%
0.4
JP
Nippon Steel Corp
TSE:5401
5.4
7%
0.8
IN
Tata Steel Ltd
NSE:TATASTEEL
10.2
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
18.4
44%
0.4

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 241,400+ 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.