What is Worthington Enterprises, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Worthington Enterprises, Inc.'s reported free cash flow gives $29.80 per share. The share price was $61.95 on November 10, 2026, 108% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -10.0% | 10.0% | $17.07 | -72% |
| Base | -5.0% | 9.0% | $29.80 | -52% |
| Bull | 0.0% | 8.0% | $53.53 | -14% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $38.27 | $40.76 | $43.81 | $47.61 | $52.51 |
| 8.0% | $32.02 | $33.64 | $35.55 | $37.84 | $40.64 |
| 9.0% | $27.42 | $28.53 | $29.80 | $31.29 | $33.05 |
| 10.0% | $23.89 | $24.67 | $25.56 | $26.58 | $27.75 |
| 11.0% | $21.08 | $21.66 | $22.30 | $23.03 | $23.85 |
Where the presets come from
Base: years 1 to 5 grow at Worthington Enterprises, Inc.'s revenue growth rate over the last 5 fiscal years (-15.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions