Valuation Worthington Enterprises, Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-09-18 EDT			5-day change	1st Jan Change
57.38 ^USD	-4.27%		+0.79%	+11.27%

08-31	Worthington Enterprises, Inc. Amends and Restates $500 Million Revolving Credit Facility with Maturity Extended to August 31, 2031	CI
06-29	Worthington Enterprises, Inc.(NYSE:WOR) dropped from Russell 2000 Dynamic Index	CI

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	2,808	-	-
Change	-	19.49%	2.36%	2.82%	-4.91%	0.42%	-	-
Enterprise Value (EV) ¹	3,048	3,032	2,860	2,993	3,118	3,009	2,838	2,648
Change	-	-0.54%	-5.67%	4.67%	4.17%	-3.51%	-5.68%	-6.68%
P/E	6.27x	10.8x	25.9x	30.7x	18.1x	15.6x	14x	13.4x
PBR	1.57x	-	-	-	-	-	-	-
PEG	-	-0.4x	-0.4x	-2.4x	0.3x	0.9x	1.2x	2.74x
Capitalization / Revenue	0.45x	0.57x	2.3x	2.55x	2.02x	1.9x	1.84x	1.8x
EV / Revenue	0.58x	0.62x	2.3x	2.59x	2.26x	2.04x	1.86x	1.7x
EV / EBITDA	7.36x	5.89x	11.4x	11.4x	10.5x	9.32x	8.16x	7.36x
EV / EBIT	9.26x	14.3x	-38.9x	-279x	40.9x	29.7x	24.4x	22x
EV / FCF	-124x	5.62x	13.9x	18.8x	18.3x	15.5x	11.5x	11.2x
FCF Yield	-0.8%	17.8%	7.22%	5.32%	5.46%	6.46%	8.66%	8.95%
Dividend per Share ²	1.12	1.24	0.96	0.68	0.76	0.83	0.87	0.91
Rate of return	2.4%	2.21%	1.68%	1.15%	1.34%	1.45%	1.52%	1.59%
EPS ²	7.44	5.19	2.2	1.92	3.14	3.677	4.09	4.29
Distribution rate	15.1%	23.9%	43.6%	35.4%	24.2%	22.6%	21.3%	21.2%
Net sales ¹	5,242	4,916	1,246	1,154	1,381	1,474	1,525	1,561
EBITDA ¹	414.1	514.9	251	263.5	295.8	322.9	348	359.9
EBIT ¹	329.3	212.4	-73.46	-10.72	76.21	101.3	116.2	120.5
Net income ¹	379.4	256.5	110.6	96.05	156.1	180.4	198.8	213.2
Net Debt ¹	710.1	237.8	-	52.79	322	200.9	29.86	-159.6
Reference price ²	46.64	56.13	57.03	58.91	56.77	57.38	57.38	57.38
Nbr of stocks (in thousands)	50,131	49,774	50,146	49,917	49,253	48,934	-	-
Announcement Date	6/22/22	6/28/23	6/25/24	6/24/25	6/23/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WORTHINGTON ENTERPRISES, INC.	16.3x	2.13x	9.7x	1.38%	2.93B
PARKER-HANNIFIN CORPORATION	29.61x	5.07x	18.46x	0.88%	117B
FANUC CORPORATION	26.23x	4.8x	16.82x	2.29%	34.7B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.58x	1.76x	12.67x	2.28%	29.93B
INGERSOLL RAND INC.	28.67x	3.84x	14.52x	0.12%	28.19B
SMC CORPORATION	19.06x	3.24x	10.37x	1.6%	26.84B
DOVER CORPORATION	20.9x	3.03x	13.08x	1.12%	25.49B
XYLEM INC.	23.49x	2.87x	12.36x	1.61%	25.12B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	102.54x	36.09x	79.07x	0.41%	24.93B
ALFA LAVAL AB	26.07x	3.26x	15.94x	1.74%	23.41B
Average	31.35x	6.61x	20.30x	1.34%	33.82B
Weighted average by Cap.	31.46x	6.32x	20.17x	1.24%