image
Basic Materials - Steel - NYSE - US
$ 29.65
-0.57 %
$ 1.51 B
Market Cap
13.54
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Aug, 5, 2025.

The intrinsic value of one WS stock under the worst case scenario is HIDDEN Compared to the current market price of 29.6 USD, Worthington Steel, Inc. is HIDDEN

This DCF valuation model was last updated on Aug, 5, 2025.

The intrinsic value of one WS stock under the base case scenario is HIDDEN Compared to the current market price of 29.6 USD, Worthington Steel, Inc. is HIDDEN

This DCF valuation model was last updated on Aug, 5, 2025.

The intrinsic value of one WS stock under the best case scenario is HIDDEN Compared to the current market price of 29.6 USD, Worthington Steel, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WS

image
$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0$22.0$22.015 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 JulAug '25Aug '25
FINANCIALS
3.09 B REVENUE
-9.83%
147 M OPERATING INCOME
-24.42%
119 M NET INCOME
-22.88%
230 M OPERATING CASH FLOW
15.44%
-129 M INVESTING CASH FLOW
-4.79%
-48.5 M FINANCING CASH FLOW
29.51%
833 M REVENUE
21.17%
66.4 M OPERATING INCOME
262.84%
55.7 M NET INCOME
360.33%
53.9 M OPERATING CASH FLOW
0.19%
-55.4 M INVESTING CASH FLOW
-93.71%
31.1 M FINANCING CASH FLOW
323.74%
Balance Sheet Worthington Steel, Inc.
image
Current Assets 1.05 B
Cash & Short-Term Investments 92.9 M
Receivables 439 M
Other Current Assets 517 M
Non-Current Assets 913 M
Long-Term Investments 127 M
PP&E 621 M
Other Non-Current Assets 166 M
4.74 %22.37 %26.34 %6.45 %31.64 %8.46 %Total Assets$2.0b
Current Liabilities 632 M
Accounts Payable 402 M
Short-Term Debt 159 M
Other Current Liabilities 69.8 M
Non-Current Liabilities 132 M
Long-Term Debt 71 M
Other Non-Current Liabilities 61.4 M
52.69 %20.84 %9.14 %9.29 %8.04 %Total Liabilities$763.9m
EFFICIENCY
Earnings Waterfall Worthington Steel, Inc.
image
Revenue 3.09 B
Cost Of Revenue 2.7 B
Gross Profit 389 M
Operating Expenses 232 M
Operating Income 147 M
Other Expenses 27.7 M
Net Income 119 M
4b4b3b3b3b3b2b2b2b2b1b1b500m500m003b(3b)389m(232m)147m(28m)119mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
12.56% GROSS MARGIN
12.56%
4.75% OPERATING MARGIN
4.75%
3.58% NET MARGIN
3.58%
10.31% ROE
10.31%
5.64% ROA
5.64%
7.95% ROIC
7.95%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Worthington Steel, Inc.
image
300m300m250m250m200m200m150m150m100m100m50m50m00Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income 119 M
Depreciation & Amortization 66 M
Capital Expenditures 0
Stock-Based Compensation 11 M
Change in Working Capital 20.2 M
Others 36.5 M
Free Cash Flow 230 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Worthington Steel, Inc.
image
WS has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.65% DIVIDEND YIELD
0.16 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.700.700.600.600.500.500.400.400.300.300.200.200.100.100.000.000.160.160.160.160.160.160.160.640.482024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
6. Ownership
Insider Ownership Worthington Steel, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Worthington Steel: Even After Surging, This Stock Offers Upside Worthington Steel, Inc. delivered a strong Q4, beating analyst expectations on revenue and earnings, driving a 20% stock surge despite ongoing shipment volume declines. Management's strategic investments in electrical steel, Mexico and Canada expansions, and the Sitem acquisition position the company for long-term margin growth. While shares are no longer as cheap, valuation remains attractive versus peers, and the balance sheet is strong with low net debt and robust cash flow. seekingalpha.com - 1 month ago
Worthington Steel: Recovering, It Is Cyclical After All Worthington Steel, Inc. faces margin and demand pressure, especially in automotive, leading to pressured earnings and a significant share price decline. Despite recent weakness, current WS stock valuations appear attractive based on through-the-cycle margins, though sustainable value creation remains challenging due to industry cyclicality. The company maintains a solid balance sheet and continues to invest, including a recent acquisition in Italy, but free cash flow is hampered by high capex needs. seekingalpha.com - 1 month ago
Worthington Steel, Inc. (WS) Q4 2025 Earnings Call Transcript Worthington Steel, Inc. (NYSE:WS ) Q4 2025 Results Conference Call June 26, 2025 8:00 AM ET Company Participants Geoffrey G. Gilmore - CEO, President & Director Melissa Dykstra - Vice President of Corporate Communication & Investor Relations Timothy A. seekingalpha.com - 1 month ago
Worthington Steel Announces Appointment of Mark Davis to Board of Directors and Audit Committee COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel, Inc. (NYSE: WS) announced today the appointment of Mark Davis to the Worthington Steel Board of Directors, effective immediately. businesswire.com - 1 month ago
Worthington Steel Declares Quarterly Dividend COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel has declared a quarterly dividend of $0.16 per common share, payable Sept. 26, 2025, to shareholders of record Sept. 12, 202. businesswire.com - 1 month ago
Worthington Steel to Webcast Discussion of Fourth Quarter 2025 Results on June 26 COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel (NYSE: WS) announced it will host a conference call to discuss its fiscal fourth quarter results at 8:30 a.m. ET on June 26, 2025. businesswire.com - 1 month ago
Worthington Steel Completes Acquisition of Controlling Equity Stake in Italy-Based Sitem Group COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel, Inc. announced it has completed the acquisition of a controlling equity stake in Italy-based Sitem S.p.A. businesswire.com - 2 months ago
Worthington Steel Named a 2024 Supplier of the Year by General Motors COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel (NYSE: WS) announced it was named a GM Supplier of the Year winner in General Motor's 33rd annual Supplier of the Year awards. businesswire.com - 3 months ago
Worthington Steel Earns John Deere's Highest Supplier Rating for 13th Consecutive Year COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel has been recognized as a Partner-level supplier in the John Deere Achieving Excellence Program, marking 13 consecutive years. businesswire.com - 3 months ago
Worthington Steel Ranked No. 1 in Large Organization Category of Columbus Top Workplaces COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel, Inc. (NYSE: WS) has been named the No. 1 Top Workplace in Columbus in the large organization category by Columbus CEO magazine. businesswire.com - 4 months ago
Worthington Steel: Tariff Woes Are A Concern, But The Firm Is A Buy Nonetheless Worthington Steel's stock has fallen 18% since December due to economic concerns and weak fundamentals, but long-term investors should consider it a buy due to its cheap valuation. The company's Q3 2025 revenue dropped 14.7% year-over-year, driven by a 10.6% decline in volume and lower pricing. Tariffs pose risks, especially to the automotive sector, but Worthington Steel's localized sales strategy helps mitigate some of these impacts. seekingalpha.com - 4 months ago
Worthington Steel, Inc (WS) Q3 2025 Earnings Call Transcript Worthington Steel, Inc (NYSE:WS ) Q3 2025 Results Conference Call March 20, 2025 8:30 AM ET Company Participants Melissa Dykstra - Vice President, Corporate Communications & Investor Relations Geoff Gilmore - President & Chief Executive Officer Tim Adams - Vice President & Chief Financial Officer Conference Call Participants Martin Englert - Seaport Research Partners Phil Gibbs - KeyBanc Capital Markets John Tumazos - John Tumazos Very Independent Research Operator Hello, and welcome to Worthington Steel's Third Quarter 2025 Earnings Call. [Operator Instructions]. seekingalpha.com - 4 months ago
8. Profile Summary

Worthington Steel, Inc. WS

image
COUNTRY US
INDUSTRY Steel
MARKET CAP $ 1.51 B
Dividend Yield 0.65%
Description Worthington Steel, Inc. operates as a steel processor in North America. It offers carbon flat-rolled steel and tailor welded blanks, as well as electrical steel laminations; and aluminum tailor welded blanks. The company serves various end-markets, including automotive, heavy truck, agriculture, construction, and energy. Worthington Steel, Inc. was incorporated in 2023 and is based in Columbus, Ohio.
Contact 100 Old Wilson Bridge Road, Columbus, OH, 43085 https://www.worthingtonsteel.com
IPO Date Dec. 4, 2023
Employees 5000
Officers Mr. Clifford J. Larivey President of Flat-Roll Steel Processing Ms. Melissa Dykstra Vice President of Corporate Communication & Investor Relations Mr. Steven R. Witt Corporate Controller Ms. Nikki Ballinger Vice President of Human Resources Mr. Geoffrey G. Gilmore Chief Executive Officer, President & Director Mr. Joseph Y. Heuer Vice President, General Counsel & Secretary Mr. John B. Blystone Executive Chairman Mr. Timothy A. Adams Vice President & Chief Financial Officer Mr. Jeffrey R. Klingler M.D. Executive Vice President & Chief Operating Officer Mr. Bill Wertz Vice President of Transformation & Chief Information Officer