Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Capital Goods
/
Worthington Enterprises
WOR
Worthington Enterprises
Green Hydrogen And Infrastructure Investments Will Drive Secular Momentum
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
01 Jun 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$81.00
17.2% undervalued
intrinsic discount
20 Aug
US$67.05
Loading
1Y
44.6%
7D
3.3%
Author's Valuation
US$81.0
17.2% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$81.0
17.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
6b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.5b
Earnings US$222.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
6.11%
Machinery revenue growth rate
0.26%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.16%
Calculation
US$222.17m
Earnings '28
x
22.14x
PE Ratio '28
=
US$4.92b
Market Cap '28
US$4.92b
Market Cap '28
/
48.53m
No. shares '28
=
US$101.37
Share Price '28
US$101.37
Share Price '28
Discounted to 2025 @ 8.16% p.a.
=
US$80.11
Fair Value '25