NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Start Free »

Worthington Industries, Inc. WOR | NYSE

$59.94 -$0.93 | -1.53%

SIGNAL:

|2026-09-23 |F&G 56 |RSI 53.7

Add to favoritesFavorite

Company Overview:

Market Cap: $2.91B

Trailing PE: 19.1x

FWD PE *: 16.1x

Payout Ratio (TTM): 23.8%

52-Week Range: $45.01 - $67.54

* Forward PE is based on street estimates.

10 Year WOR Performance Metrics:

Total Return (with DRIP): 145.3% (9.39% CAGR)

Total Return (no DRIP): 123.8% (8.39% CAGR)

Share Price: 102.4% (7.31% CAGR)

Yield on Cost (with DRIP): 3.27%

Total Invested: $10,000

Total Value (with DRIP): $24,529

Total Return $ (with DRIP): $14,529

Dividend Increase: 54.1% (4.53% CAGR)

Dividend Yield (FWD): 1.33% ($0.80)

WOR 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

WOR Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

WOR Price CAGR:1Y: 9.52%2Y: 20.25%5Y: 12.38%10Y: 7.49%

WOR Dividend Charts

WOR - Dividends

WOR Dividend CAGR:1Y: 5.26%2Y: 8.47%5Y: 2.99%10Y: 4.96%

WOR - Dividend Payout Ratio

WOR Dividend Payout Ratio CAGR:1Y: -91.03%2Y: 0.00%5Y: 11.21%10Y: -0.26%

WOR - Dividend to Free Cash Flow Ratio

WOR Dividend to FCF Ratio CAGR:1Y: -0.32%2Y: -14.82%5Y: -21.04%10Y: 3.39%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

WOR Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

WOR - Revenue

WOR Revenue CAGR:1Y: 16.85%2Y: 7.94%5Y: -17.61%10Y: -6.33%

WOR - Earnings Per Share (EPS)

WOR EPS CAGR:1Y: 1,151.61%2Y: 0.00%5Y: -14.72%10Y: 0.53%

WOR - Net Income

🔓 See the full chart40% off right now · 7-day free trial

WOR Net Income CAGR:1Y: 1,139.75%2Y: 0.00%5Y: -15.80%10Y: -1.95%

WOR - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

WOR EBITDA CAGR:1Y: 279.79%2Y: 0.00%5Y: -14.66%10Y: 0.19%

WOR - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

WOR Free Cash Flow CAGR:1Y: 11.72%2Y: 27.62%5Y: 18.64%10Y: -5.39%

WOR - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

WOR Free Cash Flow / Share CAGR:1Y: 12.77%2Y: 28.46%5Y: 19.96%10Y: -3.19%

WOR - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

WOR Operating Income CAGR:1Y: 12.79%2Y: 121.32%5Y: -24.09%10Y: -7.81%

WOR - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

WOR Gross Profit CAGR:1Y: 9.92%2Y: 14.22%5Y: -11.93%10Y: -2.74%

WOR - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

WOR Shares Outstanding CAGR:1Y: -1.19%2Y: -0.03%5Y: -1.34%10Y: -2.55%

WOR - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

WOR Share Buybacks CAGR:1Y: 88.12%2Y: 116.08%5Y: -16.95%10Y: 167.12%

WOR - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

WOR Stock-Based Comp CAGR:1Y: -4.97%2Y: -2.45%5Y: -7.20%10Y: -3.37%

WOR - Expenses

🔓 See the full chart40% off right now · 7-day free trial

WOR Expenses CAGR:1Y: 26.03%2Y: 20.62%5Y: -0.44%10Y: -2.65%

WOR - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

WOR - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

WOR - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

WOR - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

WOR - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

WOR - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

WOR - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

WOR Revenue CAGR:1Y: 16.85%2Y: 7.94%5Y: -17.61%10Y: -6.33%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

WOR - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

WOR Actual Revenue CAGR:1Y: 16.85%2Y: 7.94%5Y: -17.61%10Y: -6.33%

WOR - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

WOR Actual EPS CAGR:1Y: 1,151.61%2Y: 0.00%5Y: -14.72%10Y: 0.53%

WOR - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

WOR Actual Net Income CAGR:1Y: 1,139.75%2Y: 0.00%5Y: -15.80%10Y: -1.95%

WOR - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

WOR Actual EBITDA CAGR:1Y: 279.79%2Y: 0.00%5Y: -14.66%10Y: 0.19%

Ratios, Profit Margins & Return on Capital:

WOR - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

WOR Net Profit Margin CAGR:1Y: 962.30%2Y: 0.00%5Y: 2.22%10Y: 4.70%

WOR - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

WOR Gross Profit Margin CAGR:1Y: -5.93%2Y: 5.81%5Y: 6.90%10Y: 3.84%

WOR - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

WOR Price to Earnings CAGR:1Y: -92.31%2Y: 0.00%5Y: 24.45%10Y: 9.03%

WOR - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

WOR Price To Sales Ratio CAGR:1Y: -18.00%2Y: -8.00%5Y: 27.33%10Y: 14.22%

WOR - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

WOR Return on Capital Employed CAGR:1Y: 3.90%2Y: 112.61%5Y: -16.72%10Y: -7.77%

WOR - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

WOR Return on Invested Capital CAGR:1Y: 93.19%2Y: 90.98%5Y: -16.83%10Y: -6.72%

WOR Dividends Info:

Annual Dividend: $0.8

Forward Yield: 1.33%

Ex-Dividend Date: 2026-12-15

Lifetime Dividends / Share: $16.19

WOR Dividend History: Dates, Payments & Yield list

Below is a schedule of all WOR dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
12/15/2026	12/29/2026	$0.200	1.33%	0%	$0.00
09/15/2026	09/29/2026	$0.200	1.47%	1.33%	$59.94
06/15/2026	06/29/2026	$0.190	1.27%	1.41%	$53.77
03/13/2026	03/27/2026	$0.190	1.61%	1.5%	$50.70
12/15/2025	12/29/2025	$0.190	1.32%	1.46%	$52.19
09/15/2025	09/29/2025	$0.190	1.19%	1.39%	$54.73
06/13/2025	06/27/2025	$0.170	1.14%	1.07%	$63.81
03/14/2025	03/28/2025	$0.170	1.67%	1.35%	$50.48
12/13/2024	12/27/2024	$0.170	1.73%	1.67%	$40.67
09/13/2024	09/27/2024	$0.170	1.5%	1.67%	$40.83
06/14/2024	06/28/2024	$0.160	1.25%	1.35%	$47.33
03/14/2024	03/29/2024	$0.160	1.04%	1.01%	$63.22
11/14/2023	12/15/2023	$0.197	1.93%	1.38%	$57.33
09/14/2023	09/29/2023	$0.197	1.82%	2.07%	$38.11
06/14/2023	06/29/2023	$0.191	2.02%	1.8%	$42.54
03/14/2023	03/29/2023	$0.191	2.22%	1.95%	$39.24
12/14/2022	12/29/2022	$0.191	2.36%	2.5%	$30.59
09/14/2022	09/29/2022	$0.191	2.46%	2.88%	$26.50
06/14/2022	06/29/2022	$0.173	2.7%	2.5%	$27.57
03/14/2022	03/29/2022	$0.173	1.95%	2.17%	$31.79
12/14/2021	12/29/2021	$0.173	2.18%	2.06%	$33.45
09/14/2021	09/29/2021	$0.173	2.09%	2.06%	$33.44
06/14/2021	06/29/2021	$0.173	1.79%	1.86%	$37.18
03/12/2021	03/29/2021	$0.154	1.37%	1.51%	$40.88
12/14/2020	12/29/2020	$0.154	1.95%	2%	$30.83
09/14/2020	09/29/2020	$0.154	2.63%	2.43%	$25.36
06/12/2020	06/29/2020	$0.148	2.89%	2.59%	$22.86
03/12/2020	03/27/2020	$0.148	4.28%	3.99%	$14.84
12/12/2019	12/27/2019	$0.148	2.35%	2.26%	$26.19
09/12/2019	09/27/2019	$0.148	2.47%	2.69%	$22.01
06/13/2019	06/28/2019	$0.142	2.5%	2.29%	$24.82
03/14/2019	03/29/2019	$0.142	2.52%	2.46%	$23.01
12/13/2018	12/28/2018	$0.142	2.45%	2.64%	$21.47
09/13/2018	09/28/2018	$0.142	2.1%	2.12%	$26.73
06/14/2018	06/29/2018	$0.129	1.74%	2%	$25.87
03/14/2018	03/29/2018	$0.129	1.88%	1.96%	$26.46
12/14/2017	12/29/2017	$0.129	2.01%	1.91%	$27.16
09/14/2017	09/29/2017	$0.129	1.67%	1.83%	$28.36
06/13/2017	06/29/2017	$0.123	1.75%	1.68%	$29.44
03/13/2017	03/29/2017	$0.123	1.6%	1.58%	$31.21
12/13/2016	12/29/2016	$0.123	1.44%	1.66%	$29.65
09/13/2016	09/29/2016	$0.123	2.01%	1.69%	$29.12
06/13/2016	06/29/2016	$0.117	1.93%	2%	$23.41
03/11/2016	03/29/2016	$0.117	2.23%	2.11%	$22.24
12/11/2015	12/29/2015	$0.117	2.75%	2.46%	$19.08
09/11/2015	09/29/2015	$0.117	3.19%	2.93%	$15.97
06/11/2015	06/29/2015	$0.111	2.61%	2.35%	$18.85
03/11/2015	03/27/2015	$0.111	2.8%	2.73%	$16.27
12/11/2014	12/29/2014	$0.111	1.97%	2.33%	$19.04
09/11/2014	09/29/2014	$0.111	1.8%	1.96%	$22.68
06/11/2014	06/27/2014	$0.092	1.44%	1.37%	$27.03
03/12/2014	03/28/2014	$0.092	1.5%	1.59%	$23.21
12/11/2013	12/27/2013	$0.092	1.48%	1.43%	$25.89
09/11/2013	09/27/2013	$0.092	1.75%	1.75%	$21.10
12/19/2012	12/28/2012	$0.160	4.19%	4.14%	$15.47
12/12/2012	12/28/2012	$0.080	2.23%	2.07%	$15.47
09/12/2012	09/28/2012	$0.080	2.2%	2.4%	$13.35
06/13/2012	06/29/2012	$0.074	3.02%	2.34%	$12.62
03/13/2012	03/29/2012	$0.074	2.67%	2.55%	$11.60
12/13/2011	12/29/2011	$0.074	3%	2.92%	$10.15
09/13/2011	09/29/2011	$0.074	3.33%	3.33%	$8.90
06/13/2011	06/29/2011	$0.062	2.07%	1.9%	$12.96
03/11/2011	03/29/2011	$0.062	2.15%	2%	$12.32
12/13/2010	12/29/2010	$0.062	2.29%	2.14%	$11.50
09/13/2010	09/29/2010	$0.062	2.52%	2.58%	$9.57
06/11/2010	06/29/2010	$0.062	2.9%	3%	$8.23
03/11/2010	03/29/2010	$0.062	2.32%	2.29%	$10.76
12/11/2009	12/29/2009	$0.062	3.34%	2.99%	$8.25
09/11/2009	09/29/2009	$0.062	2.76%	2.53%	$9.76
06/11/2009	06/29/2009	$0.062	2.63%	3.01%	$8.19
03/11/2009	03/30/2009	$0.105	8.9%	7.65%	$5.48
12/11/2008	12/29/2008	$0.105	5.29%	6.67%	$6.29
09/11/2008	09/29/2008	$0.105	3.98%	4.69%	$8.94
06/11/2008	06/30/2008	$0.105	3.65%	3.32%	$12.64
03/12/2008	03/31/2008	$0.105	4.18%	4.03%	$10.40
12/12/2007	12/31/2007	$0.105	3.15%	3.8%	$11.02
09/12/2007	10/01/2007	$0.105	3.32%	2.77%	$15.13
06/13/2007	06/29/2007	$0.105	3.36%	3.14%	$13.35
03/13/2007	03/29/2007	$0.105	3.69%	3.3%	$12.72
12/13/2006	12/29/2006	$0.105	3.72%	3.84%	$10.92
09/13/2006	09/29/2006	$0.105	3.68%	3.99%	$10.52
06/13/2006	06/29/2006	$0.105	4.16%	3.3%	$12.70
03/13/2006	03/29/2006	$0.105	3.57%	3.43%	$12.22
12/13/2005	12/29/2005	$0.105	3.28%	3.54%	$11.84
09/13/2005	09/29/2005	$0.105	3.72%	3.24%	$12.95
06/13/2005	06/29/2005	$0.105	4.06%	4.34%	$9.65
03/11/2005	03/29/2005	$0.105	3.3%	3.59%	$11.69
12/13/2004	12/29/2004	$0.099	3.18%	3.22%	$12.27
09/13/2004	09/29/2004	$0.099	3.08%	3.06%	$12.89
06/14/2004	06/29/2004	$0.099	3.27%	3.18%	$12.42
03/11/2004	03/29/2004	$0.099	3.75%	3.38%	$11.66
12/11/2003	12/29/2003	$0.099	3.95%	3.55%	$11.13
09/11/2003	09/29/2003	$0.099	4.45%	5.06%	$7.80
06/11/2003	06/30/2003	$0.099	4.02%	4.78%	$8.26
03/12/2003	03/31/2003	$0.099	5.05%	5.37%	$7.35
12/11/2002	12/30/2002	$0.099	3.61%	4.16%	$9.48
09/11/2002	09/30/2002	$0.099	3.41%	3.42%	$11.53
06/12/2002	07/01/2002	$0.099	4.34%	3.47%	$11.37
03/13/2002	03/29/2002	$0.099	4.33%	0%	$0.00
12/12/2001	12/31/2001	$0.099	4.62%	4.51%	$8.75
09/17/2001	10/01/2001	$0.099	5.16%	5.47%	$7.21
06/13/2001	06/29/2001	$0.099	5.33%	4.71%	$8.38
03/13/2001	03/29/2001	$0.099	7.03%	6.7%	$5.89
12/13/2000	12/29/2000	$0.099	7.47%	7.94%	$4.97
09/13/2000	09/29/2000	$0.099	6.24%	6.83%	$5.78
06/13/2000	06/29/2000	$0.099	5.33%	5.95%	$6.63
03/13/2000	03/29/2000	$0.092	4.8%	4.97%	$7.44
12/13/1999	12/29/1999	$0.092	4.02%	3.79%	$9.75
09/07/1999	09/27/1999	$0.092	3.98%	3.79%	$9.75
06/08/1999	06/28/1999	$0.092	4.64%	4.48%	$8.25
03/10/1999	03/29/1999	$0.086	4.62%	4.62%	$7.47
12/04/1998	12/29/1998	$0.086	4.64%	4.48%	$7.71
09/08/1998	09/29/1998	$0.086	4.46%	4.04%	$8.55
06/08/1998	06/26/1998	$0.086	3.42%	3.73%	$9.25
03/06/1998	03/30/1998	$0.080	2.91%	2.97%	$10.79
12/05/1997	12/29/1997	$0.080	2.91%	3.26%	$9.82
09/03/1997	09/30/1997	$0.080	2.72%	2.57%	$12.48
06/10/1997	06/25/1997	$0.080	2.79%	2.85%	$11.25
02/27/1997	03/27/1997	$0.074	2.25%	2.53%	$11.71
12/03/1996	12/30/1996	$0.074	2.38%	2.53%	$11.71
08/29/1996	09/27/1996	$0.074	2.37%	2.42%	$12.25
05/30/1996	06/21/1996	$0.074	2.37%	2.25%	$13.18
03/07/1996	03/25/1996	$0.068	2.02%	2.13%	$12.71
12/04/1995	12/29/1995	$0.068	2.21%	2.11%	$12.83
08/24/1995	09/25/1995	$0.068	2.23%	2.29%	$11.87
06/08/1995	06/26/1995	$0.068	2.06%	2.13%	$12.71
03/06/1995	03/27/1995	$0.062	2.01%	2.02%	$12.18
12/01/1994	12/30/1994	$0.062	2.05%	2%	$12.33
08/23/1994	09/26/1994	$0.062	1.95%	1.84%	$13.41
05/31/1994	06/20/1994	$0.062	2.02%	1.95%	$12.64
03/08/1994	03/28/1994	$0.055	1.8%	1.78%	$12.48
11/29/1993	12/30/1993	$0.055	2.06%	1.82%	$12.18
08/24/1993	09/27/1993	$0.053	1.72%	1.79%	$11.92
05/27/1993	06/21/1993	$0.053	1.83%	1.69%	$12.64
03/09/1993	03/29/1993	$0.049	1.85%	1.75%	$11.30
11/27/1992	12/30/1992	$0.049	2.17%	2.13%	$9.25
08/25/1992	09/28/1992	$0.049	2.18%	2.53%	$7.81
05/29/1992	06/22/1992	$0.049	2.08%	2.02%	$9.76
03/09/1992	03/30/1992	$0.049	2.09%	2.06%	$9.56
12/06/1991	01/02/1992	$0.045	2.16%	1.94%	$9.30
08/27/1991	09/30/1991	$0.044	2.32%	2.26%	$7.77
05/24/1991	06/21/1991	$0.044	2.68%	2.44%	$7.19
03/07/1991	03/29/1991	$0.041	2.51%	0%	$0.00
11/30/1990	01/02/1991	$0.041	2.93%	2.68%	$6.13
08/28/1990	09/28/1990	$0.041	3%	3.1%	$5.31
05/25/1990	06/21/1990	$0.041	2.53%	2.46%	$6.68
03/01/1990	03/28/1990	$0.038	2.76%	2.56%	$5.99
12/01/1989	01/02/1990	$0.038	2.26%	2.45%	$6.27
08/28/1989	09/29/1989	$0.038	2.36%	2.38%	$6.44
05/24/1989	06/21/1989	$0.033	2.22%	2.22%	$5.92
03/08/1989	03/31/1989	$0.033	2.21%	2.22%	$5.92
12/01/1988	01/03/1989	$0.030	1.99%	1.96%	$6.16
08/29/1988	09/28/1988	$0.030	2.08%	2.02%	$5.96
05/26/1988	06/22/1988	$0.030	2.13%	2.02%	$5.96
03/04/1988	03/31/1988	$0.027	1.89%	1.99%	$5.51
12/04/1987	01/04/1988	$0.027	2.48%	2.32%	$4.73
08/25/1987	09/28/1987	$0.027	1.57%	1.64%	$6.68
05/29/1987	06/22/1987	$0.025	1.78%	1.73%	$5.69
03/03/1987	03/30/1987	$0.025	1.82%	1.69%	$5.82
12/04/1986	01/05/1987	$0.025	2.07%	2.1%	$4.69
08/26/1986	08/28/1986	$0.036	2.93%	2.93%	$4.86
05/29/1986	06/02/1986	$0.036	2.69%	2.64%	$5.39
03/04/1986	03/06/1986	$0.033	2.77%	2.77%	$4.73
12/04/1985	12/06/1985	$0.033	3.75%	3.6%	$3.63
08/28/1985	08/30/1985	$0.032	3.72%	3.74%	$3.39
05/21/1985	05/23/1985	$0.032	4.17%	4.18%	$3.03
02/28/1985	03/04/1985	$0.032	3.75%	3.59%	$3.53

Projected Future Returns & Dividends for WOR

Based on past 10-year performance, here are WOR growth metrics:

Share price CAGR of +7.49%
Dividend CAGR of +4.96%

Using WOR CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	WOR (DRIP)	WOR - No DRIP
Current Price	$59.94	$59.94
Start Shares	166.83	166.83
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	188.10	166.83
Dividends Payment	$0.32	$0.32
Annual Dividends	$244	$216
Yield on cost	2.44%	2.16%
Share Price	$123.38	$123.38
Total Dividends	$1,790	$1,675
Final Value	$23,208	$22,259

Estimated Future Value + Dividends - WOR

NOTE: Above numbers are our estimate based on WOR's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Company Info

Worthington Industries, Inc. (WOR) had its IPO on 1980-03-17, and is traded on NYSE stock exchange.

Worthington Industries, Inc. is an industrial manufacturing firm operating internationally, with a strong foothold in North America. The company's primary focus areas include value-added steel processing, the production of various consumer goods, building materials, and innovative sustainable mobility solutions. Its operations are organized into four distinct divisions: Steel Processing, Consumer Products, Building Products, and Sustainable Energy Solutions. The Steel Processing division specializes in refining flat-rolled steel, supplying it to a diverse range of sectors such as automotive, aerospace, agriculture, appliance manufacturing, construction, energy, and heavy-truck industries. This segment also provides contract steel processing services to steel mills, major industrial consumers, and distribution centers. Through its Consumer Products segment, Worthington offers a variety of tools, outdoor living accessories, and celebration-themed items. These products are sold under popular brands like Coleman, Bernzomatic, Balloon Time, Mag-Torch, General, Garden-Weasel, Pactool International, Hawkeye, Worthington Pro Grade, and Level5. The Building Products segment is dedicated to supplying specialized items such as refrigerant and LPG cylinders, along with well water and expansion tanks, primarily to gas producers and distributors. Worthington's Sustainable Energy Solutions division provides comprehensive on-board fueling systems and related services, in addition to gas containment solutions and services designed for the safe storage, transportation, and distribution of industrial gases. Founded in 1955, the company maintains its corporate headquarters in Columbus, Ohio.

WOR website: https://www.worthingtonenterprises.com

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

DCF Model — WOR

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $59.94

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →