image
Basic Materials - Steel - NYSE - US
$ 26.02
-3.58 %
$ 1.32 B
Market Cap
11.78
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one WS stock under the worst case scenario is HIDDEN Compared to the current market price of 26 USD, Worthington Steel, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one WS stock under the base case scenario is HIDDEN Compared to the current market price of 26 USD, Worthington Steel, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one WS stock under the best case scenario is HIDDEN Compared to the current market price of 26 USD, Worthington Steel, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WS

image
$45.0$45.0$40.0$40.0$35.0$35.0$30.0$30.0$25.0$25.0$20.0$20.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
3.43 B REVENUE
-5.01%
194 M OPERATING INCOME
52.57%
155 M NET INCOME
55.17%
200 M OPERATING CASH FLOW
-36.67%
-123 M INVESTING CASH FLOW
-456.13%
-68.8 M FINANCING CASH FLOW
75.45%
687 M REVENUE
-6.98%
18.3 M OPERATING INCOME
-3.17%
12.1 M NET INCOME
-24.84%
53.8 M OPERATING CASH FLOW
-20.88%
-28.6 M INVESTING CASH FLOW
15.13%
-13.9 M FINANCING CASH FLOW
24.04%
Balance Sheet Worthington Steel, Inc.
image
Current Assets 1 B
Cash & Short-Term Investments 40.2 M
Receivables 477 M
Other Current Assets 485 M
Non-Current Assets 865 M
Long-Term Investments 135 M
PP&E 548 M
Other Non-Current Assets 182 M
25.55 %25.98 %7.23 %29.35 %9.75 %Total Assets$1.9b
Current Liabilities 618 M
Accounts Payable 380 M
Short-Term Debt 163 M
Other Current Liabilities 74.8 M
Non-Current Liabilities 130 M
Long-Term Debt 68.3 M
Other Non-Current Liabilities 62.2 M
50.79 %21.79 %9.99 %9.12 %8.31 %Total Liabilities$748.9m
EFFICIENCY
Earnings Waterfall Worthington Steel, Inc.
image
Revenue 3.43 B
Cost Of Revenue 2.99 B
Gross Profit 440 M
Operating Expenses 224 M
Operating Income 194 M
Other Expenses 39.8 M
Net Income 155 M
4b4b3b3b3b3b2b2b2b2b1b1b500m500m003b(3b)440m(224m)195m(40m)155mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
12.82% GROSS MARGIN
12.82%
5.67% OPERATING MARGIN
5.67%
4.51% NET MARGIN
4.51%
15.70% ROE
15.70%
8.29% ROA
8.29%
10.84% ROIC
10.84%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Worthington Steel, Inc.
image
300m300m250m250m200m200m150m150m100m100m50m50m00Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024
Net Income 155 M
Depreciation & Amortization 65.3 M
Capital Expenditures -103 M
Stock-Based Compensation 10.3 M
Change in Working Capital -30.4 M
Others -20.2 M
Free Cash Flow 96.1 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
0.61% DIVIDEND YIELD
0.16 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.700.700.600.600.500.500.400.400.300.300.200.200.100.100.000.000.160.160.160.160.160.160.640.322024202420252025
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 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 weeks 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 - 2 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 - 2 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 - 2 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 - 2 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 - 2 months ago
Worthington Steel, Inc. (WS) Q3 Earnings and Revenues Miss Estimates Worthington Steel, Inc. (WS) came out with quarterly earnings of $0.35 per share, missing the Zacks Consensus Estimate of $0.67 per share. This compares to earnings of $0.99 per share a year ago. zacks.com - 3 months ago
Worthington Steel Reports Third Quarter Fiscal 2025 Results COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel, Inc. (NYSE: WS), today reported financial results for the fiscal 2025 third quarter ended February 28, 2025. businesswire.com - 3 months ago
Worthington Steel Declares Quarterly Dividend COLUMBUS, Ohio--(BUSINESS WIRE)--The board of directors of Worthington Steel, Inc. (NYSE: WS) has declared a quarterly dividend of $0.16 per common share. businesswire.com - 3 months ago
Worthington Steel to Webcast Discussion of Third Quarter 2025 Results on March 20 COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel will host a conference call to discuss its third quarter results on Mar. 20, 2025. A live webcast will be available on its website. businesswire.com - 3 months ago
Worthington Steel's Tempel Steel Earns Mahle's 2024 Best Supplier of the Year Award COLUMBUS, Ohio--(BUSINESS WIRE)--Worthington Steel, Inc., (NYSE: WS) is proud to announce that its Tempel Steel subsidiary, has earned Mahle's 2024 Best Supplier of the Year award. businesswire.com - 5 months ago
The Plunge In Worthington Steel Represents A Buying Opportunity Despite a recent 14.4% plunge, I maintain a 'buy' rating on Worthington Steel due to its attractive long-term outlook and strategic growth initiatives. The company reported disappointing Q2 2025 results, with revenue dropping 8.5% year-over-year and missing analysts' expectations by $40.5 million. Worthington Steel's strategic investments in lightweighting, electrical steel, and acquisitions like Sitem Group aim to boost margins and future growth. seekingalpha.com - 5 months ago
8. Profile Summary

Worthington Steel, Inc. WS

image
COUNTRY US
INDUSTRY Steel
MARKET CAP $ 1.32 B
Dividend Yield 0.61%
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