WORTHINGTON ENTERPRISES, INC. (WOR)
Steel Works, Blast Furnaces & Rolling & Finishing Mills · Materials · $2.9B
Intrinsic Value (Consensus)
$31.68
Current Price
$59.91
Margin of Safety
-47.1%
47.1% Above Intrinsic Value
Value: $32
Price: $60
Valuation Model Estimates
Current Price: $59.91
DCF (Discounted Cash Flow)
$40.99
Graham Number
$28.68
Earnings Power Value
$18.64
Relative Value (P/E)
$38.40
Dividend Discount Model
$6.87
Consensus Value
$31.68
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
51
Profitability
18/25
Strength
22/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Key Financials
- EPS (TTM)
- $1.92
- EPS (Forward)
- $1.96
- Book Value
- $19.03
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 10.2%
- Debt/Equity
- 32%
- Revenue Growth
- -6.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-16
Source: Yahoo Finance