Intrinsic Value of S&P & Nasdaq Contact Us

Worthington Industries, Inc. WOR NYSE

NYSE • Industrials • Manufacturing - Metal Fabrication • US • USD

SharesGrow Score
62/100
3/7 Pass
SharesGrow Intrinsic Value
$64.47
+16.5%
Analyst Price Target
$69.00
+24.7%

Worthington Industries, Inc. (WOR) is a Manufacturing - Metal Fabrication company in the Industrials sector, currently trading at $55.32. It has a SharesGrow Score of 62/100, indicating a above average investment profile with 3 out of 7 criteria passed.

SharesGrow calculates the intrinsic value of WOR = $64.47 (+16.5% from the current price, the stock appears undervalued). Analyst consensus target is WOR = $69 (+24.7% upside).

Valuation: WOR trades at a trailing Price-to-Earnings (P/E) of 24.1 (S&P 500 average ~25) with a forward Price/Earnings-to-Growth (PEG) of 1.55.

Financials: revenue is $1.2B, -29.4%/yr average growth. Net income is $96M, growing at -34.1%/yr. Net profit margin is 8.3% (thin). Gross margin is 27.7% (+14.1 pp trend).

Balance sheet: total debt is $326M against $937M equity (Debt-to-Equity (D/E) ratio 0.35, conservative). Current ratio is 3.48 (strong liquidity). Debt-to-assets is 19.2%. Total assets: $1.7B.

Analyst outlook: 8 / 15 analysts rate WOR as buy (53%) — moderate consensus.

SharesGrow 7-Criteria breakdown: Value 60/100 (Pass), Growth 15/100 (Fail), Past 100/100 (Pass), Health 100/100 (Pass), Moat 53/100 (Partial), Future 58/100 (Partial), Income 45/100 (Partial).

$69.00
▲ 24.73% Upside
Average Price Target
The 12-month price target for Worthington Industries, Inc. is $69.00.

WOR SharesGrow Score Overview

62/100
SharesGrow Score
Above average fundamentals
View full scorecard →
VALUE 60/100
Valuation — P/E, PEG, Forward PEG
GROWTH 15/100
Financials — average growth
PAST 100/100
strong — trend
HEALTH 100/100
Balance sheet — Debt-to-Equity (D/E) ratio, Current ratio is
MOAT 53/100
Gross margin is + market cap
FUTURE 58/100
Analyst outlook — as buy
INCOME 45/100
Net profit margin is
Scores derived from financial statements, analyst ratings, and balance sheet data.

Score Breakdown — WOR

VALUE Pass
60/100
WOR trades at a trailing Price-to-Earnings (P/E) of 24.1 (S&P 500 average ~25). Forward PEG 1.55 — ~moderate (~1.5). Trailing PEG 3.98. Analyst consensus target is $69, implying +24.7% from the current price $55. Composite: Price-to-Earnings (20%) + Forward Price/Earnings-to-Growth (35%) + upside (25%) + trailing PEG (20%). ≥ 60 = Pass.
View details →
GROWTH Fail
15/100
WOR: -29.4%/yr revenue is, -34.1%/yr Net income is average growth. weak. Score: >20%/yr = 100, >10% = 80, >5% = 65, >0% = 45, < 0 = 15.
View details →
PAST Pass
100/100
WOR: 4 / 4 years profitable. strong — 100%. Score = 4 / 4 × 100. ≥ 80 = Pass.
View details →
HEALTH Pass
100/100
Balance sheet WOR: Debt-to-Equity (D/E) ratio 0.35 (conservative), Current ratio is 3.48 (strong liquidity). Debt-to-Equity < 0.5, Current Ratio > 1.5, Interest Coverage > 8x = ideal. ≥ 70 = Pass.
View details →
~
MOAT Partial
53/100
WOR: Gross margin is 27.7% (+14.1 pp trend), $3B market cap. Moat (0-100): margin (35%) + trend (15%) + market cap (30%) + revenue is (20%). Score 53/100. ≥ 70 = Pass.
View details →
~
FUTURE Partial
58/100
Analyst outlook: 8 / 15 analysts rate WOR as buy (53%). Analyst consensus target is $69 (+24.7% upside). Score: 60% buy consensus + 40% upside. ≥ 60 = Pass.
View details →
~
INCOME Partial
45/100
WOR: Net profit margin is 8.3%. thin (5-15%). Score: ≥30% = 100, ≥20% = 85, ≥15% = 70, ≥10% = 55, ≥5% = 45, ≥0% = 30, < 0 = 10.
View details →

Stock Chart & Stats

Market Data
52-Week Range43.35-70.91
Volume137.56K
Avg Volume (30D)209.22K
Market Cap$2.74B
Beta (1Y)1.21
Dividend Yield$0.7400
Share Statistics
EPS (TTM)1.94
Shares Outstanding$49.4M
IPO Date1980-03-17
Employees6,000
CEOJoseph Hayek
Financial Highlights & Ratios
Revenue (TTM)$1.15B
Gross Profit$319.04M
EBITDA$94.97M
Net Income$96.05M
Operating Income$94.97M
Total Cash$250.08M
Total Debt$326.06M
Net Debt$75.98M
Total Assets$1.7B
Price / Earnings (P/E)28.5
Price / Sales (P/S)2.38
Analyst Forecast
1Y Price Target$69.00
Target High$69.00
Target Low$69.00
Upside+24.7%
Rating ConsensusBuy
Analysts Covering15
Buy 53% Hold 40% Sell 7%
Price Target Summary
Company Info
CountryUS
ExchangeNYSE
CurrencyUSD
ISINUS9818111026

Price Chart

WOR
Worthington Industries, Inc.  ·  NYSE
Industrials • Manufacturing - Metal Fabrication
43.35 52WK RANGE 70.91
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message