Worthington Enterprises, Inc. (WOR)

Steel Works, Blast Furnaces & Rolling & Finishing Mills

Latest Price

$63.58

TTM P/E

Normalized P/E

17.49

TTM Div Yield

1.21%

Fwd Div Yield

1.26%

Book Value

21.56

P/B Ratio

2.95

Valuation metrics

EPS: $3.14

Book value / share: $21.10

Formula: √(22.5 × EPS × BVPS)

Graham Number

$38.61

40% 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

90% 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

83% downside

EPS: $3.14

Target P/E: 18×

Formula: EPS × P/E

P/E Fair Value

$56.52

12% downside

53.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	5.27M	$283.0M	10.85%	+139.3K	2026-06-30
Vanguard Portfolio Management LLC	2.10M	$112.0M	4.33%	-7.1K	2026-06-30
Dimensional Fund Advisors LP	1.60M	$85.0M	3.29%	+10.3K	2026-06-30
Vanguard Capital Management LLC	1.35M	$72.0M	2.77%	-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	529.2K	$28.0M	1.09%	+72.3K	2026-06-30
Morgan Stanley	472.6K	$25.0M	0.97%	+73.3K	2026-06-30