logo
WOR logo

WOR
Worthington Enterprises

Collaborations With 3M And Sustainable Products Expected To Boost Growth And Net Margins

AN
Consensus Narrative from 5 Analysts
Published
September 26 2024
Updated
March 19 2025
Share
WarrenAI's Fair Value
US$52.00
20.6% undervalued intrinsic discount
19 Mar
US$41.29
Loading
1Y
-38.4%
7D
3.0%

Author's Valuation

US$52.0

20.6% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Focus on innovation and sustainable products drives revenue growth and enhances brand value by capturing new markets and leading eco-friendly trends.
  • Strategic acquisitions and robust financial flexibility optimize operations and strengthen market position, improving net margins and supporting long-term growth.
  • Integration and operational risks, revenue volatility, credit risk, and strained cash flows pose challenges, while modernization projects risk execution in capital investments.

Catalysts

About Worthington Enterprises
    Operates as an industrial manufacturing company.
What are the underlying business or industry changes driving this perspective?
  • Worthington's ongoing focus to innovate with partners such as 3M and launch new products like the HALO Versa pizza oven could drive revenue growth by expanding product lines and capturing new markets.
  • Their strategy to pursue inorganic growth through acquisitions, such as the integration of Ragasco, is likely to enhance net margins and free cash flows by leveraging scale and strengthening market position.
  • Transformational initiatives and efficiency improvements, including facility modernizations and a people-first performance-based culture, are expected to optimize operations and improve net margins.
  • The introduction of sustainable products, like the green propane cylinder, positions Worthington at the forefront of eco-friendly market trends, potentially driving revenue and brand value in the long term.
  • The company's strong financial position with low leverage and ample liquidity provides the flexibility to invest in growth opportunities such as strategic M&A, facility upgrades, and share repurchases, which could ultimately enhance earnings per share.

Worthington Enterprises Earnings and Revenue Growth

Worthington Enterprises Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Worthington Enterprises's revenue will grow by 1.1% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 3.7% today to 17.1% in 3 years time.
  • Analysts expect earnings to reach $205.4 million (and earnings per share of $3.18) by about March 2028, up from $43.0 million today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 15.4x on those 2028 earnings, down from 47.6x today. This future PE is lower than the current PE for the US Machinery industry at 21.4x.
  • Analysts expect the number of shares outstanding to decline by 0.2% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 7.48%, as per the Simply Wall St company report.

Worthington Enterprises Future Earnings Per Share Growth

Worthington Enterprises Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The recent integration of Ragasco into Worthington’s operations may come with integration challenges and operational risks, potentially impacting margins and earnings.
  • Worthington experienced an 8.1% decline in consolidated net sales year-over-year, largely driven by the deconsolidation of the Sustainable Energy Solutions segment, indicating potential revenue volatility.
  • Increased bad debt reserves due to customer bankruptcies highlight credit risk, which could negatively affect net margins and earnings if more customers face financial difficulties.
  • The company is investing heavily in CapEx, including facility modernization projects, which could strain cash flows and affect net margins if these investments do not yield expected efficiencies.
  • Production limitations due to facility modernization in the gas grill tank business led to reduced sales growth, presenting a risk to net sales and highlighting execution risk in capital projects.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $52.0 for Worthington Enterprises based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $65.0, and the most bearish reporting a price target of just $39.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $1.2 billion, earnings will come to $205.4 million, and it would be trading on a PE ratio of 15.4x, assuming you use a discount rate of 7.5%.
  • Given the current share price of $40.9, the analyst price target of $52.0 is 21.3% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives