US · WOR
Worthington Industries, Inc.
- Sector
- Industrials · Manufacturing - Metal Fabrication
- Headquarters
- Columbus, OH 43085
- Website
- worthingtonindustries.com
Price · as of 2025-05-31
$54.38
Market cap 2.78B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $53.65 | -1.34% |
| Intrinsic Value(DCF) | $25.13 | -53.79% |
| Graham-Dodd Method(GD) | $10.78 | -80.18% |
| Graham Formula(GF) | $2.05 | -96.24% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $8.10 | $17.69 | $0.00 | $7.41 | $50.47 |
| 2012 | $10.57 | $12.91 | $0.00 | $9.14 | $19.53 |
| 2013 | $17.24 | $20.35 | $0.00 | $9.19 | $21.66 |
| 2014 | $19.37 | $31.14 | $0.00 | $12.88 | $58.98 |
| 2015 | $13.52 | $17.06 | $39.45 | $2.98 | $18.50 |
| 2016 | $22.10 | $29.40 | $0.00 | $8.93 | $0.00 |
| 2017 | $25.94 | $40.94 | $0.00 | $15.47 | $47.93 |
| 2018 | $23.81 | $28.75 | $0.00 | $12.76 | $83.49 |
| 2019 | $20.23 | $15.68 | $0.00 | $8.37 | $34.65 |
| 2020 | $22.57 | $16.02 | $0.00 | $1.71 | $0.00 |
| 2021 | $34.26 | $88.18 | $1.51 | $73.46 | $158.96 |
| 2022 | $29.95 | $33.95 | $926.71 | $42.41 | $535.54 |
| 2023 | $41.80 | $36.58 | $0.00 | $34.49 | $0.00 |
| 2024 | $42.99 | $52.81 | $0.00 | $5.25 | $0.00 |
| 2025 | $62.82 | $53.65 | $0.00 | $10.78 | $2.05 |
AI valuation
Our deep-learning model estimates Worthington Industries, Inc.'s (WOR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $53.65
- Current price
- $54.38
- AI upside
- -1.34%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$25.13
-53.79% upside
Graham-Dodd
$10.78
-80.18% upside
Graham Formula
$2.05
-96.24% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WOR | Worthington Industries, I… | $54.38 | 2.78B | -1% | -54% | -80% | -96% | 32.30 | 3.31 | 2.69 | 17.72 | — | 8.38 | 27.59% | 4.32% | 8.33% | 10.52% | 3.72% | 5.76% | 0.35 | 21.70 | 3.48 | 2.43 | 0.42 | -1273.00% | -740.00% | -2290.00% | 5.13% | 1.07 | 16.12% | 1.09% | 35.30% | 2.09% | 63.76 | 19.97 | 2.76 | 4.10 |
| ABM | ABM Industries Incorporat… | $44.50 | 2.61B | -10% | -60% | — | -27% | 17.03 | 1.55 | 0.32 | 10.32 | 16.64 | -2.64 | 11.69% | 3.72% | 1.86% | 9.10% | 7.33% | 3.08% | 0.95 | 3.37 | 1.48 | 1.35 | 3.77 | 10234.00% | 462.00% | -729.00% | 5.61% | 0.18 | 4.74% | 2.37% | 40.40% | 6.79% | 13.39 | 28.08 | 0.50 | 2.74 |
| AMPX | Amprius Technologies, Inc… | $10.73 | 1.4B | +295% | +6,299% | — | — | -4.56 | 2.93 | 8.65 | -4.59 | -98.06 | 2.93 | -80.32% | -196.30% | -189.55% | -69.11% | -90.99% | -39.04% | 0.54 | — | 4.00 | 3.53 | 0.43 | 465.00% | 16808.00% | -1518.00% | -17.94% | -1.94 | -71.91% | 0.00% | 0.00% | 3.53% | -4.03 | -5.10 | 7.91 | -0.20 |
| AMSC | American Superconductor C… | $32.58 | 1.55B | +171% | +220% | -85% | -71% | 193.01 | 5.91 | 5.23 | 89.64 | — | 8.14 | 27.76% | -0.48% | 2.71% | 3.53% | -1.21% | 2.22% | 0.02 | — | 2.07 | 1.26 | -6.27 | -14324.00% | 5299.00% | 204867.00% | 2.22% | 0.28 | 29.11% | 0.00% | 0.00% | 0.01% | -1010.51 | 42.07 | 4.88 | 2.50 |
| AZZ | AZZ Inc. | $135.98 | 4.09B | — | +303% | -84% | -14% | 50.47 | 2.53 | 1.68 | 10.55 | — | -32.99 | 24.25% | 14.98% | 8.17% | — | — | — | 0.84 | 2.91 | 1.70 | 1.16 | 2.63 | — | — | — | 5.06% | 1.13 | — | 0.87% | 44.10% | 0.87% | 14.91 | 26.29 | 2.23 | 2.87 |
| CMPO | CompoSecure, Inc. | $23.03 | 2.35B | +65% | -81% | — | — | -5.81 | -3.37 | 1.15 | -12.01 | — | -3.37 | 52.13% | 25.59% | -12.77% | 17.59% | -41.54% | -24.64% | -1.41 | 5.06 | 2.28 | 1.64 | -2.46 | -32593.00% | 767.00% | 3082.00% | 25.30% | 1.70 | -47.14% | 1.85% | -10.70% | 38.98% | 5.64 | 4.97 | 1.44 | 0.85 |
| HURN | Huron Consulting Group In… | $141.40 | 2.44B | +13% | +81% | -89% | -7% | 23.99 | 4.77 | 1.48 | 15.09 | — | -7.61 | 29.94% | 11.73% | 6.18% | 19.27% | 15.57% | 7.32% | 1.04 | 5.83 | 1.17 | 1.08 | 2.60 | -686.00% | 1434.00% | -504.00% | 7.26% | 0.50 | 18.38% | 0.00% | 0.00% | 6.62% | 15.27 | 16.64 | 1.79 | 3.69 |
| MGRC | McGrath RentCorp | $110.95 | 2.73B | -2% | -58% | -65% | -34% | 17.34 | 2.19 | 2.87 | 9.20 | — | 3.16 | 46.05% | 25.85% | 16.55% | 13.24% | 10.30% | 6.70% | 0.42 | 7.97 | 1.36 | 1.31 | 1.47 | -3266.00% | 365.00% | -3676.00% | 7.79% | 1.45 | 12.15% | 1.77% | 30.60% | 4.99% | 13.22 | 15.27 | 3.42 | 2.89 |
| POWW | Outdoor Holding Company | $2.13 | 249.82M | +1,308% | -55% | — | — | -2.38 | 0.70 | 3.14 | -2.80 | -0.39 | 4.81 | 86.91% | -120.87% | -264.84% | -22.49% | -23.47% | -18.62% | 0.01 | -726.68 | 1.16 | 0.65 | 0.63 | 61250.00% | -842.00% | -14507.00% | -8.70% | -0.16 | -5.31% | 1.91% | -4.60% | 6.14% | -2.12 | -9.37 | 2.56 | -0.18 |
| SXI | Standex International Cor… | $262.00 | 3.18B | -26% | -68% | -95% | -69% | 44.57 | 3.49 | 3.15 | 23.30 | — | -19.99 | 38.05% | 15.43% | 7.06% | 8.37% | 10.96% | 4.34% | 0.85 | 5.09 | 2.88 | 1.66 | 3.89 | -2443.00% | 964.00% | -4299.00% | 1.66% | 0.42 | 4.42% | 0.60% | 26.90% | 1.00% | 24.50 | 72.39 | 3.78 | 3.81 |
| UNF | UniFirst Corporation | $234.82 | 4.32B | -44% | -74% | -55% | -70% | 18.14 | 1.24 | 1.11 | 7.56 | 671.19 | 1.91 | 30.82% | 7.59% | 6.10% | 6.93% | 6.94% | 5.42% | 0.03 | — | 3.12 | 1.70 | -0.39 | 270.00% | 20.00% | 483.00% | 5.26% | 1.02 | 7.01% | 0.92% | 16.60% | 4.98% | 13.84 | 18.06 | 1.05 | 5.06 |
About Worthington Industries, Inc.
Worthington Industries, Inc., an industrial manufacturing company, focuses on value-added steel processing, manufactured consumer, building, and sustainable mobility products in North America and internationally. It operates through Steel Processing, Consumer Products, Building Products, and Sustainable Energy Solutions segments. The Steel Processing segment processes flat-rolled steel for customers primarily in the automotive, aerospace, agricultural, appliance, construction, container, energy, hardware, heavy-truck, HVAC, lawn and garden, leisure and recreation, office furniture, and office equipment markets. It also toll processes steel for steel mills, large end-users, service centers, and other processors. The Consumer Products segment sells tools, outdoor living, and celebrations products under the Coleman, Bernzomatic, Balloon Time, Mag-Torch, General, Garden-Weasel, Pactool International, Hawkeye, Worthington Pro Grade, and Level5 brand names. The Building Products segment sells refrigerant and LPG cylinders, well water and expansion tanks, and other specialty products to gas producers and distributors. The Sustainable Energy Solutions segment offers on-board fueling systems and services, as well as gas containment solutions and services for the storage, transport, and distribution of industrial gases. The company was founded in 1955 and is headquartered in Columbus, Ohio.
- CEO
- Joseph Hayek
- Employees
- 6K
- Beta
- 1.22
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($25.13 ÷ $54.38) − 1 = -53.79% (DCF, example).