Worthington Enterprises (STU:WTH) Cyclically Adjusted FCF per Share: €3.77 (As of May. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

STU:WTH Worthington Enterprises Inc STU:WTH
72 GF Score
Price €48.54
GF Value €49.90
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Worthington Enterprises Cyclically Adjusted FCF per Share?

Worthington Enterprises STU:WTH +0.41% 72 Cyclically Adjusted FCF per Share is €3.77 as of May. 2026. GuruFocus rates STU:WTH with a GF Score™ of 72/100 and a GF Value™ of €49.90 (Fairly Valued). The stock has 4 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Worthington Enterprises's adjusted free cash flow per share for the three months ended in May. 2026 was €0.955. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is €3.77 for the trailing ten years ended in May. 2026.

During the past 12 months, Worthington Enterprises's average Cyclically Adjusted FCF Growth Rate was -2.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 7.10% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 8.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Worthington Enterprises was 37.30% per year. The lowest was -2.80% per year. And the median was 11.10% per year.

As of today (2026-08-01), Worthington Enterprises's current stock price is €48.54. Worthington Enterprises's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was €3.77. Worthington Enterprises's Cyclically Adjusted Price-to-FCF of today is 12.88.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Worthington Enterprises was 14.67. The lowest was 4.45. And the median was 10.13.


Worthington Enterprises  (STU:WTH) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Worthington Enterprises's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=48.54/3.77
=12.88

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Worthington Enterprises was 14.67. The lowest was 4.45. And the median was 10.13.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Worthington Enterprises Cyclically Adjusted FCF per Share Related Terms


Worthington Enterprises Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Worthington Enterprises's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Worthington Enterprises Cyclically Adjusted FCF per Share Chart

Worthington Enterprises Annual Data
Trend May17 May18 May19 May20 May21 May22 May23 May24 May25 May26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.20 3.94 4.12 4.16 3.77

Worthington Enterprises Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 4.16 3.94 3.96 3.83 3.77

STU:WTH vs PRLB, RYZ, GPGI: Cyclically Adjusted FCF per Share Comparison

For the Metal Fabrication subindustry, Worthington Enterprises's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Worthington Enterprises Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Worthington Enterprises's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Worthington Enterprises's Cyclically Adjusted Price-to-FCF falls into.


STU:WTH
72GF Score
Worthington Enterprises Inc STU:WTH
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Worthington Enterprises Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Worthington Enterprises's adjusted Free Cash Flow per Share data for the three months ended in May. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=0.955/335.1230*335.1230
=0.955

Current CPI (May. 2026) = 335.1230.

Worthington Enterprises Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 1.450 240.849 2.018
201611 0.237 241.353 0.329
201702 1.179 243.603 1.622
201705 0.896 244.733 1.227
201708 0.857 245.519 1.170
201711 -0.058 246.669 -0.079
201802 1.121 248.991 1.509
201805 0.795 251.588 1.059
201808 0.157 252.146 0.209
201811 0.341 252.038 0.453
201902 0.496 252.776 0.658
201905 0.731 256.092 0.957
201908 0.687 256.558 0.897
201911 1.223 257.208 1.593
202002 1.084 258.678 1.404
202005 0.945 256.394 1.235
202008 1.300 259.918 1.676
202011 1.459 260.229 1.879
202102 -0.111 263.014 -0.141
202105 0.361 269.195 0.449
202108 -1.208 273.567 -1.480
202111 -2.452 277.948 -2.956
202202 0.879 283.716 1.038
202205 2.680 292.296 3.073
202208 1.194 296.171 1.351
202211 2.157 297.711 2.428
202302 3.008 300.840 3.351
202305 3.934 304.127 4.335
202308 0.559 307.026 0.610
202311 1.885 307.051 2.057
202402 0.737 310.326 0.796
202405 0.619 314.069 0.660
202408 0.568 314.796 0.605
202411 0.637 315.493 0.677
202502 0.853 319.082 0.896
202505 0.875 321.465 0.912
202508 0.478 323.976 0.494
202511 0.679 324.122 0.702
202602 0.820 326.785 0.841
202605 0.955 335.123 0.955

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of €3.77 mean?
Worthington Enterprises (STU:WTH) has a Cyclically Adjusted FCF per Share of €3.77 as of May. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Worthington Enterprises and its competitors.
Is Worthington Enterprises' Cyclically Adjusted FCF per Share too high?
Worthington Enterprises' current Cyclically Adjusted FCF per Share is €3.77. Overall, Worthington Enterprises has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Worthington Enterprises' Cyclically Adjusted FCF per Share compare to PRLB and RYZ?
Worthington Enterprises' Cyclically Adjusted FCF per Share of €3.77 can be compared against companies in the Industrial Products industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for an Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Worthington Enterprises and its competitors. Worthington Enterprises's current Cyclically Adjusted FCF per Share is €3.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Worthington Enterprises stock overvalued right now?
Based on GuruFocus' analysis, Worthington Enterprises (STU:WTH) is currently considered Fairly Valued. The stock's GF Value™ is €49.90, compared to a current price of €48.54 — trading 2.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €3.77. Worthington Enterprises' overall GF Score™ is 72/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Worthington Enterprises (STU:WTH), the current Cyclically Adjusted FCF per Share is €3.77 as of May. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Worthington Enterprises (STU:WTH) Overvalued in 2026?

Based on GuruFocus' analysis, Worthington Enterprises stock appears to be undervalued. The current stock price of €48.54 is trading 2.7% below its estimated GF Value™ of €49.90. GuruFocus considers Worthington Enterprises to be Fairly Valued.

Key valuation signals for STU:WTH:

  • Cyclically Adjusted FCF per Share: €3.77
  • GF Value™: €49.90 vs. price of €48.54 (2.7% below fair value)
  • GF Score™: 72/100 with 4 warning signs

No single metric tells the full story. See the STU:WTH stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Worthington Enterprises Business Description

Other Exchanges WOR:USAWTH:Germany
Address 200 Old Wilson Bridge Road, Columbus, OH, USA, 43085
Worthington Enterprises Inc is a designer and manufacturer of products and services, including manufactured metal products. The company operates under two reportable operating segments: Consumer Products and Building Products. The consumer Products business has a diverse product offering in the tools, outdoor living and celebrations categories, including propane-filled cylinders for torches, handheld torches, specialized hand tools, drywall tools, accessories and gas grills, and others. And the Building Products business engaged in providing pressurized containment solutions, providing critical components in the residential, non-residential, and repair and remodel end markets through essential categories. The company derives majority of the revenue from Building Products segment.
72GF Score

Get the complete analysis for STU:WTH

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€48.54
Price
€49.90
GF Value