Worthington Industries, Inc.
FAIR PRICE VALUATION
Updated daily
Model: DCF 50% · Relative 30% · Consensus 20%
MARKET PRICE
$53.77
FAIR PRICE
$40.47
MARGIN
$13.30
NOW AVAILABLE
Get notified when WOR's fair price changes
Push notifications when WOR's valuation shifts. Available on iOS and Android.
FPI RATING
Consistent growth trajectory, but volatile earnings pattern and below-average fundamental quality.
Analytical data, not an investment recommendation. Updated daily.
How we calculate this ↗MARGIN OF SAFETY
A 20% margin of safety below fair value — the conservative entry level for risk-aware investors.
SAFETY MARGIN
20%
Below fair value
ENTRY LEVEL
$32.38
Fair price × 0.80
DISTANCE
39.8%
Price to entry level
At the current price of $53.77, WOR trades 39.8% above the conservative entry level of $32.38. This entry level represents a 20% margin of safety below the calculated fair price of $40.47 — a buffer that accounts for estimation uncertainty in the valuation model.
Margin of safety is a risk management concept, not an investment recommendation. The 20% threshold follows Benjamin Graham's value investing framework. Fair price and entry levels are model-based estimates updated daily. Learn more about Margin of Safety ↗
VALUATION HISTORY
Loading chart data...
P/E RATIO HISTORY
Loading chart data...
METHODOLOGY
How we calculate WOR's fair price
Worthington Industries, Inc.'s fair price of $40.47 is derived from a blended model that combines DCF analysis (50%), relative valuation against Industrials peers using metrics like P/E and EV/EBITDA (30%), and analyst consensus (20%). At the current market price of $53.77, WOR trades 24.7% above its calculated fair value.
DCF MODEL · 50%
Discounted free cash flow analysis based on projected cash flows, discounted at a rate reflecting WOR's risk profile.
RELATIVE · 30%
Comparing WOR's valuation multiples against Industrials peers to determine if the stock is over or undervalued relative to its industry.
ANALYST · 20%
Aggregated analyst price targets for WOR, weighted by recency and analyst accuracy.
TRY IT YOURSELF
Want to test your own assumptions? Use our free calculators to estimate WOR's fair value with your own inputs.
LEARN MORE
POWERED BY BULIOS
Get full analysis, financials, and AI insights for WOR.
Explore on BuliosFAQ
What is the fair price of WOR?+
Based on our blended model combining DCF analysis (50%), relative valuation against Industrials peers (30%), and analyst consensus (20%), the fair price for Worthington Industries, Inc. is $40.47. At the current market price of $53.77, WOR trades 24.7% above its calculated fair value.
Is WOR overvalued or undervalued?+
Worthington Industries, Inc. is currently overvalued based on our valuation model. The stock trades at $53.77, which is 24.7% above the fair price of $40.47. The P/E ratio of 21.5x is a key metric in the valuation.
What is the margin of safety for WOR?+
With a 20% margin of safety applied to the fair price of $40.47, the conservative entry level for WOR is $32.38. At the current market price of $53.77, the stock trades 39.8% above this entry level. Margin of safety is a risk management concept from Benjamin Graham's value investing framework, not an investment recommendation.
How often is WOR's fair price updated?+
We update fair price calculations for WOR daily after market close. The current fair price of $40.47 incorporates the latest market data and sector multiples.
What factors affect WOR's fair price calculation?+
WOR's fair price of $40.47 is derived from DCF analysis (50% weight), relative valuation against Industrials peers (30% weight), and analyst consensus (20% weight). Key metrics include P/E of 21.5x, ROE of 12.9%, and dividend yield of 1.73%.
Is WOR a good buy right now?+
At $53.77, WOR trades 24.7% above our fair value estimate of $40.47. The stock is currently overvalued. ROE stands at 12.9% (average). Fair Price Index provides valuation data — always do your own research before investing.
Does WOR pay dividends?+
WOR has a dividend yield of 1.73%.
RELATED STOCKS
Fair Price Index is for informational purposes only and does not constitute investment advice. Fair value calculations are model-based estimates and may not reflect actual market conditions. Always conduct your own research before making investment decisions.