Worley Valuation
Is WOR undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation Score 2/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of WOR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: WOR (A$14.87) is trading below our estimate of fair value (A$19.49)
Significantly Below Fair Value: WOR is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for WOR?
Other financial metrics that can be useful for relative valuation.
| What is WOR's n/a Ratio? | |
|---|---|
| n/a | 0x |
| n/a | n/a |
| Market Cap | AU$7.85b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.8x |
| Enterprise Value/EBITDA | 12.7x |
| PEG Ratio | 1.5x |
Price to Earnings Ratio vs Peers
How does WOR's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 22.2x | ||
VNT Ventia Services Group | 16x | 7.8% | AU$3.0b |
NWH NRW Holdings | 14.2x | 14.0% | AU$1.3b |
MND Monadelphous Group | 23.7x | 12.0% | AU$1.3b |
JLG Johns Lyng Group | 34.7x | 17.5% | AU$1.6b |
WOR Worley | 32.4x | 22.4% | AU$7.8b |
Price-To-Earnings vs Peers: WOR is expensive based on its Price-To-Earnings Ratio (32.4x) compared to the peer average (22.2x).
Price to Earnings Ratio vs Industry
How does WOR's PE Ratio compare vs other companies in the AU Construction Industry?
Price-To-Earnings vs Industry: WOR is expensive based on its Price-To-Earnings Ratio (32.4x) compared to the Global Construction industry average (15.6x).
Price to Earnings Ratio vs Fair Ratio
What is WOR's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 32.4x |
| Fair PE Ratio | 29.3x |
Price-To-Earnings vs Fair Ratio: WOR is expensive based on its Price-To-Earnings Ratio (32.4x) compared to the estimated Fair Price-To-Earnings Ratio (29.3x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | AU$14.87 | AU$17.67 +18.9% | 13.9% | AU$22.00 | AU$13.25 | n/a | 11 |
| Apr ’25 | AU$16.75 | AU$17.70 +5.6% | 14.3% | AU$22.00 | AU$13.25 | n/a | 11 |
| Mar ’25 | AU$17.43 | AU$17.70 +1.5% | 14.3% | AU$22.00 | AU$13.25 | n/a | 11 |
| Feb ’25 | AU$14.44 | AU$18.14 +25.6% | 14.9% | AU$22.50 | AU$13.25 | n/a | 10 |
| Jan ’25 | AU$17.46 | AU$18.53 +6.1% | 16.4% | AU$22.50 | AU$13.00 | n/a | 10 |
| Dec ’24 | AU$16.95 | AU$18.51 +9.2% | 16.6% | AU$22.50 | AU$13.00 | n/a | 10 |
| Nov ’24 | AU$16.45 | AU$18.31 +11.3% | 15.7% | AU$22.00 | AU$13.00 | n/a | 10 |
| Oct ’24 | AU$17.41 | AU$18.33 +5.3% | 15.5% | AU$22.00 | AU$13.00 | n/a | 10 |
| Sep ’24 | AU$17.26 | AU$17.53 +1.5% | 16.1% | AU$20.50 | AU$13.00 | n/a | 10 |
| Aug ’24 | AU$17.49 | AU$16.54 -5.5% | 14.2% | AU$20.50 | AU$12.60 | n/a | 10 |
| Jul ’24 | AU$15.79 | AU$16.16 +2.4% | 13.1% | AU$18.90 | AU$12.60 | n/a | 11 |
| Jun ’24 | AU$16.45 | AU$15.98 -2.9% | 14.3% | AU$18.90 | AU$12.00 | n/a | 10 |
| May ’24 | AU$15.29 | AU$15.13 -1.1% | 11.7% | AU$17.50 | AU$12.00 | AU$14.87 | 9 |
| Apr ’24 | AU$14.41 | AU$15.01 +4.1% | 13.8% | AU$17.50 | AU$11.43 | AU$16.75 | 11 |
| Mar ’24 | AU$15.48 | AU$14.71 -5.0% | 16.4% | AU$17.50 | AU$10.70 | AU$17.43 | 11 |
| Feb ’24 | AU$15.54 | AU$14.05 -9.6% | 14.5% | AU$17.00 | AU$10.70 | AU$14.44 | 11 |
| Jan ’24 | AU$15.00 | AU$14.03 -6.5% | 14.3% | AU$17.00 | AU$10.70 | AU$17.46 | 11 |
| Dec ’23 | AU$14.78 | AU$13.98 -5.4% | 14.4% | AU$17.00 | AU$10.70 | AU$16.95 | 11 |
| Nov ’23 | AU$14.66 | AU$13.98 -4.6% | 14.4% | AU$17.00 | AU$10.70 | AU$16.45 | 11 |
| Oct ’23 | AU$12.73 | AU$13.89 +9.1% | 14.8% | AU$17.00 | AU$10.70 | AU$17.41 | 11 |
| Sep ’23 | AU$14.18 | AU$13.78 -2.8% | 15.5% | AU$17.00 | AU$10.04 | AU$17.26 | 12 |
| Aug ’23 | AU$14.65 | AU$13.40 -8.6% | 15.2% | AU$16.40 | AU$10.04 | AU$17.49 | 12 |
| Jul ’23 | AU$13.85 | AU$13.19 -4.7% | 14.0% | AU$16.40 | AU$10.04 | AU$15.79 | 12 |
| Jun ’23 | AU$14.65 | AU$13.03 -11.0% | 13.4% | AU$16.40 | AU$10.04 | AU$16.45 | 12 |
| May ’23 | AU$13.91 | AU$12.68 -8.8% | 12.2% | AU$15.26 | AU$10.04 | AU$15.29 | 12 |
Analyst Forecast: Target price is less than 20% higher than the current share price.