| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial intelligence (AI) | 51.99 | -6 |
| Intrinsic value (DCF) | 25.21 | -55 |
| Graham-Dodd Method | 10.78 | -81 |
| Graham Formula | 2.05 | -96 |
Worthington Industries, Inc. (NYSE: WOR) is a diversified industrial manufacturing company with a strong presence in steel processing, consumer products, building products, and sustainable energy solutions. Founded in 1955 and headquartered in Columbus, Ohio, Worthington serves a broad range of industries, including automotive, aerospace, construction, and energy. The company's Steel Processing segment provides value-added steel solutions for key markets, while its Consumer Products segment offers well-known brands like Coleman, Bernzomatic, and Balloon Time. Additionally, Worthington's Building Products segment supplies essential gas containment solutions, and its Sustainable Energy Solutions segment focuses on fueling systems for industrial gases. With a market cap of approximately $2.87 billion, Worthington Industries combines manufacturing expertise with a diversified product portfolio, positioning it as a resilient player in the industrials sector. The company’s commitment to innovation and sustainability enhances its competitive edge in metal fabrication and industrial applications.
Worthington Industries presents a balanced investment case with strengths in diversified industrial manufacturing and stable cash flows. The company’s $2.87B market cap, $1.25B in revenue, and $110.6M net income reflect steady performance, supported by a diversified business model. Key risks include exposure to cyclical steel markets and commodity price volatility. However, its strong brand portfolio (e.g., Coleman, Bernzomatic) and growing sustainable energy segment provide resilience. With a beta of 1.09, WOR exhibits moderate market sensitivity, and its $0.67 dividend per share offers income potential. Investors should monitor steel demand trends and the company’s ability to expand in sustainable energy solutions.
Worthington Industries competes in the fragmented metal fabrication and industrial manufacturing sector, leveraging its diversified business model and strong brand recognition. Its Steel Processing segment benefits from long-term customer relationships and toll-processing agreements, providing stable revenue streams. The Consumer Products segment, anchored by trusted brands like Coleman, competes in the outdoor and tools market, where brand loyalty and distribution networks are key advantages. In Building Products, Worthington’s focus on gas containment solutions differentiates it from generalist manufacturers. The Sustainable Energy Solutions segment positions the company in the growing industrial gas and clean energy markets, though it faces competition from specialized players. Worthington’s competitive strengths include vertical integration in steel processing, a multi-segment revenue base reducing cyclical risks, and established distribution channels. However, it faces pricing pressure in commoditized steel markets and must continuously innovate in consumer and sustainable energy segments to maintain its edge.