|
Market Closed -
NYSE
00:00:02 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 63.58 USD | +0.28% |
|
-0.50% | +23.29% |
Company Valuation: Worthington Enterprises, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,338 | 2,794 | 2,860 | 2,941 | 2,796 | 3,123 | - | - |
| Change | - | 19.49% | 2.36% | 2.82% | -4.91% | 11.69% | - | - |
| Enterprise Value (EV) 1 | 3,048 | 3,032 | 2,860 | 2,993 | 3,118 | 3,318 | 3,138 | 2,934 |
| Change | - | -0.54% | -5.67% | 4.67% | 4.17% | 6.41% | -5.41% | -6.52% |
| P/E | 6.27x | 10.8x | 25.9x | 30.7x | 18.1x | 16.5x | 15.1x | 13.8x |
| PBR | 1.57x | - | - | - | - | - | - | - |
| PEG | - | -0.4x | -0.4x | -2.4x | 0.3x | 0.7x | 1.63x | 1.51x |
| Capitalization / Revenue | 0.45x | 0.57x | 2.3x | 2.55x | 2.02x | 2.08x | 1.99x | 1.91x |
| EV / Revenue | 0.58x | 0.62x | 2.3x | 2.59x | 2.26x | 2.21x | 2x | 1.79x |
| EV / EBITDA | 7.36x | 5.89x | 11.4x | 11.4x | 10.5x | 10.1x | 8.85x | 7.82x |
| EV / EBIT | 9.26x | 14.3x | -38.9x | -279x | 40.9x | 33.1x | 27.6x | 13.9x |
| EV / FCF | -124x | 5.62x | 13.9x | 18.8x | 18.3x | 14.9x | 12.9x | 11.7x |
| FCF Yield | -0.8% | 17.8% | 7.22% | 5.32% | 5.46% | 6.72% | 7.76% | 8.52% |
| Dividend per Share 2 | 1.12 | 1.24 | 0.96 | 0.68 | 0.76 | 0.8 | 0.83 | 0.87 |
| Rate of return | 2.4% | 2.21% | 1.68% | 1.15% | 1.34% | 1.26% | 1.31% | 1.37% |
| EPS 2 | 7.44 | 5.19 | 2.2 | 1.92 | 3.14 | 3.85 | 4.207 | 4.59 |
| Distribution rate | 15.1% | 23.9% | 43.6% | 35.4% | 24.2% | 20.8% | 19.7% | 19% |
| Net sales 1 | 5,242 | 4,916 | 1,246 | 1,154 | 1,381 | 1,504 | 1,571 | 1,639 |
| EBITDA 1 | 414.1 | 514.9 | 251 | 263.5 | 295.8 | 328.7 | 354.4 | 375 |
| EBIT 1 | 329.3 | 212.4 | -73.46 | -10.72 | 76.21 | 100.2 | 113.8 | 210.8 |
| Net income 1 | 379.4 | 256.5 | 110.6 | 96.05 | 156.1 | 188 | 204.6 | 226.1 |
| Net Debt 1 | 710.1 | 237.8 | - | 52.79 | 322 | 194.8 | 15.15 | -189.5 |
| Reference price 2 | 46.64 | 56.13 | 57.03 | 58.91 | 56.77 | 63.40 | 63.40 | 63.40 |
| Nbr of stocks (in thousands) | 50,131 | 49,774 | 50,146 | 49,917 | 49,253 | 49,260 | - | - |
| Announcement Date | 22/06/22 | 28/06/23 | 25/06/24 | 24/06/25 | 23/06/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.47x | 2.21x | 10.09x | 1.26% | 3.12B | |
| 29.09x | 5.2x | 18.97x | 0.9% | 114B | |
| 30.89x | 4.85x | 18.34x | 1.73% | 88.09B | |
| 28.88x | 3.3x | 19.06x | 0.72% | 63.24B | |
| 40.57x | 6.34x | 27.94x | 1.88% | 59.14B | |
| 39.38x | 7.98x | 23.34x | -.--% | 57.22B | |
| 24.21x | 4.65x | 16.02x | 2.47% | 34.09B | |
| 30.15x | 3.98x | 15.02x | 0.11% | 29.31B | |
| 22.66x | 3.28x | 14.15x | 1.03% | 27.42B | |
| 20.3x | 2.48x | 10.65x | 1.84% | 21.39B | |
| Average | 28.26x | 4.43x | 17.36x | 1.19% | 49.66B | |
| Weighted average by Cap. | 30.85x | 5.00x | 19.33x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WOR Stock
- Valuation Worthington Enterprises, Inc.
Select your edition
All financial news and data tailored to specific country editions
