WORTHINGTON ENTERPRISES, INC. (WOR)

Steel Works, Blast Furnaces & Rolling & Finishing Mills

Latest Price

$54.36

TTM P/E

24.05

Normalized P/E

14.92

Div Yield

1.40%

Book Value

20.39

P/B Ratio

2.67

Valuation metrics

EPS: $3.14

Book value / share: $21.10

Formula: √(22.5 × EPS × BVPS)

Graham Number

$38.61

29% downside

Norm. op. income: $76M (median of 7yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$6.26

88% downside

Base FCF: $188M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$10.68

80% downside

EPS: $3.14

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$47.10

13% downside

53.3% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	5.27M	$283.0M	10.83%	+139.3K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	2.10M	$112.0M	4.31%	-7.1K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	1.60M	$85.0M	3.28%	+10.3K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	1.35M	$72.0M	2.76%	-11.2K	2026-06-30
STATE STREET CORP	1.25M	$67.0M	2.57%	+49.9K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	832.3K	$44.0M	1.71%	+39.6K	2026-06-30
Capital International Investors	699.0K	$37.0M	1.44%	+20.2K	2026-06-30
NOMURA ASSET MANAGEMENT INTERNATIONAL INC.	638.4K	$34.0M	1.31%	-42.4K	2026-06-30
FORT WASHINGTON INVESTMENT ADVISORS INC /OH/	529.2K	$28.0M	1.09%	+72.3K	2026-06-30
MORGAN STANLEY	472.6K	$25.0M	0.97%	+73.3K	2026-06-30