Valuation Worthington Enterprises, Inc. Deutsche Boerse AG
Stocks
WTH
US9818111026
Industrial Machinery & Equipment
|
Market Closed -
Deutsche Boerse AG
02:08:20 2026-08-20 EDT
|
After hours 16:00:01 | |||
| 48.90 EUR | -0.12% |
|
48.30 | -1.23% |
| 06-29 | Worthington Enterprises, Inc.(NYSE:WOR) dropped from Russell 2000 Dynamic Index | CI |
| 06-24 | Worthington Enterprises, Inc., Q4 2026 Earnings Call, Jun 24, 2026 |
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 | 2,805 | - | - |
| Change | - | 19.49% | 2.36% | 2.82% | -4.91% | 0.33% | - | - |
| Enterprise Value (EV) 1 | 3,048 | 3,032 | 2,860 | 2,993 | 3,118 | 3,006 | 2,835 | 2,646 |
| Change | - | -0.54% | -5.67% | 4.67% | 4.17% | -3.59% | -5.69% | -6.68% |
| P/E | 6.27x | 10.8x | 25.9x | 30.7x | 18.1x | 15.3x | 13.8x | 13.4x |
| PBR | 1.57x | - | - | - | - | - | - | - |
| PEG | - | -0.4x | -0.4x | -2.4x | 0.3x | 0.8x | 1.2x | 4.18x |
| 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 | 9.31x | 8.15x | 7.35x |
| EV / EBIT | 9.26x | 14.3x | -38.9x | -279x | 40.9x | 28.4x | 23.5x | 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% | 6.47% | 8.67% | 8.96% |
| 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 | 3.743 | 4.157 | 4.29 |
| Distribution rate | 15.1% | 23.9% | 43.6% | 35.4% | 24.2% | 22.2% | 20.9% | 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 | 105.9 | 120.7 | 120.5 |
| Net income 1 | 379.4 | 256.5 | 110.6 | 96.05 | 156.1 | 182.8 | 201.3 | 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 | 57.33 | 57.33 | 57.33 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.6x | 6.43x | 23.87x | 0.72% | 129B | |
| 27.6x | 5.09x | 17.73x | 2.18% | 35.7B | |
| 22.2x | 1.9x | 13.62x | 2.11% | 32.28B | |
| 32.02x | 4.25x | 16.06x | 0.11% | 31.48B | |
| 22.25x | 3.67x | 11.62x | 1.51% | 28.13B | |
| 108.39x | 38.98x | 89.15x | 0.33% | 26.82B | |
| 22.35x | 3.24x | 13.96x | 1.05% | 27.26B | |
| 25.38x | 3.09x | 13.31x | 1.49% | 27.13B | |
| 25.51x | 3.21x | 15.68x | 1.77% | 23.96B | |
| Average | 35.92x | 7.76x | 23.89x | 1.25% | 40.2B | |
| Weighted average by Cap. | 35.94x | 7.20x | 23.47x | 1.12% |
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
- WTH Stock
- Valuation Worthington Enterprises, Inc.
Select your edition
All financial news and data tailored to specific country editions
