WORTHINGTON ENTERPRISES, INC. (WOR)
Steel Works, Blast Furnaces & Rolling & Finishing Mills · Materials · $1.9B
Intrinsic Value (Consensus)
$31.68
Current Price
$38.40
Margin of Safety
-17.5%
17.5% Above Intrinsic Value
Value: $32
Price: $38
Valuation Model Estimates
Current Price: $38.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance