US · WS
Worthington Steel, Inc.
- Sector
- Basic Materials · Steel
- Headquarters
- Columbus, OH 43085
- Website
- worthingtonsteel.com
Price · as of 2025-05-31
$39.17
Market cap 2.11B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17.92 | -54.25% |
| Intrinsic Value(DCF) | $11.87 | -69.7% |
| Graham-Dodd Method(GD) | $21.61 | -44.84% |
| Graham Formula(GF) | — | — |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $39.08 | $343.90 | |||
| 2023 | $27.70 | $0.00 | |||
| 2024 | $32.82 | $35.80 | $5.72 | $31.66 | $10.51 |
| 2025 | $29.67 | $17.92 | $0.00 | $21.61 | $0.00 |
AI valuation
Our deep-learning model estimates Worthington Steel, Inc.'s (WS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17.92
- Current price
- $39.17
- AI upside
- -54.25%
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
$11.87
-69.7% upside
Graham-Dodd
$21.61
-44.84% upside
Graham Formula
—
— 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 |
| WS | Worthington Steel, Inc. | $39.17 | 2.11B | -54% | -70% | -45% | — | 12.31 | 1.37 | 0.47 | 7.50 | — | 1.58 | 12.56% | 4.75% | 3.58% | 11.59% | 9.73% | 6.23% | 0.21 | 20.70 | 1.66 | 0.76 | 0.86 | -2958.00% | -983.00% | 395.00% | 6.80% | 0.36 | 8.21% | 2.17% | 26.70% | 2.38% | 11.28 | 16.60 | 0.54 | 3.35 |
| AAUC | Allied Gold Corporation | $31.64 | 3.92B | -21% | -86% | — | — | -24.50 | 8.47 | 4.01 | 70.76 | — | 8.47 | 30.15% | 18.25% | -15.83% | -37.12% | 53.08% | -10.53% | 0.37 | 11.46 | 0.93 | 0.54 | -2.43 | -6214.00% | 1139.00% | 4463.00% | -2.86% | 0.23 | -33.40% | 0.00% | 0.00% | 1.45% | 21.25 | -33.76 | 3.88 | 2.55 |
| FMC | FMC Corporation | $14.74 | 1.84B | +4% | -61% | — | +1,049% | — | 0.86 | 0.52 | -3.09 | — | -6.86 | 37.00% | -54.41% | -64.57% | 0.00% | -28.55% | 0.00% | 1.94 | -1.16 | 1.32 | 0.70 | -2.04 | -75735.00% | -1834.00% | -11330.00% | -4.45% | -0.02 | -1.21% | 0.00% | — | 0.00% | -2.81 | -66.00 | 1.53 | 0.01 |
| HUN | Huntsman Corporation | $12.65 | 2.2B | -33% | -61% | — | — | -24.18 | 0.77 | 0.37 | 17.87 | -54.28 | 1.17 | 13.21% | -0.69% | -4.84% | -3.08% | -0.79% | -1.25% | 0.99 | -0.49 | 1.30 | 0.70 | 9.29 | 4455.00% | -585.00% | 4684.00% | 5.45% | 0.18 | 2.34% | 6.86% | -165.90% | 7.00% | -113.66 | 38.21 | 0.78 | 1.55 |
| KALU | Kaiser Aluminum Corporati… | $130.14 | 2.11B | -5% | +81% | -35% | +3% | 19.40 | 2.64 | 0.65 | 10.22 | 14.27 | 2.85 | 9.48% | 5.65% | 3.34% | 15.06% | 7.77% | 4.61% | 1.36 | 3.81 | 2.95 | 1.16 | 3.46 | 13589.00% | 1154.00% | 8613.00% | -1.17% | 0.26 | -1.39% | 0.00% | 0.00% | 0.00% | 17.29 | -129.32 | 0.98 | 2.78 |
| MTX | Minerals Technologies Inc… | $70.62 | 2.2B | +21% | -58% | -68% | — | -121.16 | 1.30 | 1.08 | 20.74 | — | 3.79 | 24.99% | 13.85% | -0.89% | -1.06% | 11.81% | -0.54% | 0.61 | 4.80 | 2.08 | 1.32 | 5.05 | -11141.00% | -217.00% | 0.00% | 6.59% | 0.43 | 6.04% | 0.00% | 0.00% | 0.00% | 10.25 | 20.03 | 1.42 | 2.86 |
| SID | Companhia Siderúrgica Nac… | $1.68 | 2.23B | +55% | -42% | — | — | -7.10 | 0.89 | 0.25 | 6.39 | -1.85 | 5.96 | 26.77% | 9.14% | -5.93% | -10.33% | 8.81% | -1.57% | 4.65 | 0.87 | 1.58 | 1.15 | 4.93 | 38333.00% | -385.00% | 942.00% | 28.89% | 0.34 | 6.99% | 23.21% | -164.80% | 26.28% | 10.97 | 13.88 | 1.00 | 0.79 |
| SLVM | Sylvamo Corporation | $46.30 | 1.83B | -7% | -60% | -78% | — | 14.05 | 1.92 | 0.55 | 6.19 | — | 2.18 | 16.59% | 7.49% | 3.94% | 14.56% | 10.64% | 4.92% | 0.88 | 6.61 | 1.50 | 0.81 | 1.73 | -5515.00% | -1118.00% | 806.00% | 14.45% | 0.37 | 17.12% | 3.93% | 55.30% | 8.35% | 10.25 | 9.60 | 0.77 | 3.56 |
| USAR | USA Rare Earth Inc | $18.90 | 1.84B | — | — | — | — | 36.71 | 12.01 | — | — | 93.44 | 12.01 | 0.00% | — | — | 5.85% | -1.21% | 5.57% | 0.00 | — | 0.02 | 0.00 | — | 3929.00% | — | 12240836.00% | -0.48% | -0.35 | -1.04% | 4.15% | 152.20% | 4.15% | -71.11 | -207.33 | — | 8.44 |
About Worthington Steel, Inc.
Worthington Steel, Inc. operates as a steel processor in North America. It offers carbon flat-rolled steel and tailor welded blanks, as well as electrical steel laminations; and aluminum tailor welded blanks. The company serves various end-markets, including automotive, heavy truck, agriculture, construction, and energy. Worthington Steel, Inc. was incorporated in 2023 and is based in Columbus, Ohio.
- CEO
- Geoffrey G. Gilmore
- Employees
- 5K
- Beta
- 1.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.87 ÷ $39.17) − 1 = -69.7% (DCF, example).