$56.21
Near FV▼ -1.3% against the close used
Model range $38.17 – $75.93
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$38.17Fair value$56.21Bull$75.93
FairClose
52-week traded range
52W low $46.9952W high $65.49
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Worthington Enterprises closed at $56.93, 1.3% above the consensus fair value of $56.21 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 18.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$67.96
+19.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$38.17
-32.9%
√(22.5 × EPS × BVPS)
EPS=3.14, BVPS=20.63 · outside Graham range (P/E 18.1, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
$62.80
+10.3%
EPS × 20x (sector P/E)
EPS=3.14, Sector P/E=20x
Peter Lynch (PEG)
$75.93
+33.4%
EPS × Growth% (PEG = 1 is fair)
EPS=3.14, g=24.2%
EV/EBITDA
$42.74
-24.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=133.48M
Dividend Discount (DDM)
$40.89
-28.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.76, r=10%, g=8%
Book Value (P/B)
$47.44
-16.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20.63, ROE=15.2%, g=6%, r=10%
Reverse DCF
$56.93
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: 24.2%
Margin of Safety
$42.23
-25.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=56.31, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.