Worthington Industries, Inc.

Worthington Industries, Inc.

WORยทNYSE

$56.95

-0.053%
IndustrialsManufacturing - Metal Fabrication

Worthington Industries, Inc., an industrial manufacturing company, focuses on value-added steel processing, manufactured consumer, building, and sustainable mobility products in North America and internationally. It operates through Steel Processing, Consumer Products, Building Products, and Sustainable Energy Solutions segments. The Steel Processing segment processes flat-rolled steel for customers primarily in the automotive, aerospace, agricultural, appliance, construction, container, energy, hardware, heavy-truck, HVAC, lawn and garden, leisure and recreation, office furniture, and office equipment markets. It also toll processes steel for steel mills, large end-users, service centers, and other processors. The Consumer Products segment sells tools, outdoor living, and celebrations products under the Coleman, Bernzomatic, Balloon Time, Mag-Torch, General, Garden-Weasel, Pactool International, Hawkeye, Worthington Pro Grade, and Level5 brand names. The Building Products segment sells refrigerant and LPG cylinders, well water and expansion tanks, and other specialty products to gas producers and distributors. The Sustainable Energy Solutions segment offers on-board fueling systems and services, as well as gas containment solutions and services for the storage, transport, and distribution of industrial gases. The company was founded in 1955 and is headquartered in Columbus, Ohio.

At a Glance

Live Snapshot
Market Cap$2.82B
EPS1.9400
P/E Ratio29.36
Earnings Date06/23/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 29.4).

Valuation inputs: P/E 29.4, earnings yield +3.4%, momentum -0.1%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +10.3%, ROIC +2.4%).

Profitability stack: net margin +8.3%, ROE +10.3%, ROIC +2.4%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +44.7%, momentum -0.1%, net margin +8.3%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

wor

Worthington Industries, Inc. Market vs Earnings Trajectory

WOR ยท NYSE

Loading price and EPS data...

Worthington Industries, Inc.

Worthington Industries, Inc. Fair Value Envelope

WOR ยท NYSE

Our analysis suggests that WOR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $56.95, this represents a potential HIDDEN relative to our calculated worth for Worthington Industries, Inc..

Intrinsic Value
Current Price: $56.95
3Y-74.0%
5Y+36.0%
10Y-16.0%
3Y-78.0%
5Y-62.0%
10Y-59.0%
3Y-75.0%
5Y+22.0%
10Y-33.0%
3Y+199.0%
5Y-38.0%
10Y-49.0%
3Y-750.0%
5Y-34.0%
10Y-50.0%
3Y-53.0%
5Y-27.0%
10Y-18.0%
Worthington Industries, Inc.

Worthington Industries, Inc. Profit Bridge

WOR ยท NYSE
Revenue1.15B
Cost of Goods Sold (835.23M)
Gross Profit318.26M
Operating Expenses (268.41M)
Operating Income49.85M
Interest Expense (2.30M)
Other Income/Expense78.96M
Pretax Income128.81M
Income Tax (33.84M)
Net Income96.05M
Net Income
96.05M

Profitability Analysis

Gross Margin

27.6%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

4.3%

Minimal operating profit suggests high operating costs or pricing challenges. Scalability is concerning.

Net Profit Margin

8.3%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

26.3%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

27.59%
Gross Profit Margin
20%
3Y+140.0%
5Y+90.0%
10Y+72.0%
4.32%
Operating Profit Margin
2101%
3Y+11.0%
5Y-45.0%
10Y-
8.33%
Net Profit Margin
-6%
3Y+15.0%
5Y+223.0%
10Y+63.0%
10.25%
Return on Equity
-18%
3Y-60.0%
5Y+7.0%
10Y-43.0%
5.67%
Return on Assets
-16%
3Y-46.0%
5Y+68.0%
10Y-19.0%
2.43%
Return on Invested Capital
3085%
3Y-58.0%
5Y-74.0%
10Y-55.0%
WOR

Worthington Industries, Inc. Cash Conversion Engine

WOR ยท NYSE
Net Income96.05M
Depreciation & Amortization48.26M
Stock-Based Compensation0.00
Change in Working Capital748.00K
Others83.12M
Capital Expenditures-50.58M
Free Cash Flow159.16M

Cash Flow Quality Analysis

FCF Conversion Rate

165.7%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

24.1%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

-22.9%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

+$748.00K

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

wor

Worthington Industries, Inc. Funding & Solvency Profile

WOR ยท NYSE
Cash & Cash Equivalents5.98M
Net Receivables257.25M
Inventory197.59M
Other Current Assets43.04M
Total Current Assets504 M
Property, Plant & Equipment656.54M
Goodwill & Intangible Assets826.85M
Long-Term Investments118.68M
Other Non-Current Assets-282.39M
Total Non-Current Assets493 M
Total Assets
1.82B

Financial Health Analysis

Current Ratio

2.36x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

0.82x

Balanced capital structure with moderate leverage. Equity exceeds debt, suggesting healthy financial stability.

Working Capital

291 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

28% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Strong financial foundation: Excellent liquidity combined with conservative leverage suggests the company is well-positioned to weather economic uncertainties and fund growth opportunities.

wor

Worthington Industries, Inc. Street Expectations Map

WOR ยท NYSE

Wall Street analysts project that WOR stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 67.00, with estimates ranging from a low of 65.00 to a high of 69.00.

Lowest Target
65.00
14.14%
Consensus Target
67.00
17.65%
Highest Target
69.00
21.16%

The consensus 1-year price target stands at 67.00, with estimates ranging from a low of 65.00 to a high of 69.00.

Analyst Consensus Analysis

Upside Potential

+17.6%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

6.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

wor

Worthington Industries, Inc. Insider Positioning

WOR ยท NYSE

During the last 12 months, insiders have purchased $532K worth of WOR shares, with no selling activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

10.0K

531.90K

Sold

0

0.00

Net Activity

+532K

+$532K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

1
EMJ

Endres Michael J

Director

10.0K sharesโ€ข1 transactions

$530K

2
MJHI

Mcconnell John H Ii

Director

45 sharesโ€ข1 transactions

$2K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $532K net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Insider Participation

High Buying

2 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

0.34%
Dividend Yield
-5%
3Y-59.0%
5Y-43.0%
10Y-59.0%
ย 

wor Dividend History

WOR
10Y CAGR +5%
Latest $0.19
Annual $0.76
5 year growth trend
Last Period: +0%