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.
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.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
The historical rank and industry rank for Worthington Enterprises's Intrinsic Value: Projected FCF or its related term are showing as below:
WOR'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.4 Med: 0.64 Max: 1.06
Current: 1
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Worthington Enterprises was 1.06. The lowest was 0.40. And the median was 0.64.
WOR's Price-to-Projected-FCF is ranked better than 69.22% of 2047
companies
in the Industrial Products industry
Industry Median: 1.69
vs WOR: 1.00
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Worthington Enterprises's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
56.93
/
56.710253860282
=
1.00
* 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 Intrinsic Value: Projected FCF Related Terms
Worthington Enterprises Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Worthington Enterprises's Intrinsic Value: Projected FCF 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.
WOR vs PRLB, GPGI, RYZ: Intrinsic Value: Projected FCF Comparison
For the Metal Fabrication subindustry, Worthington Enterprises's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-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 Price-to-Projected-FCF vs Industrial Products Industry
For the Industrial Products industry and Industrials sector, Worthington Enterprises's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Worthington Enterprises's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* 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.
What does a Intrinsic Value: Projected FCF of $56.71 mean?
Worthington Enterprises (WOR) has a Intrinsic Value: Projected FCF of $56.71 as of Sep. 13, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Worthington Enterprises and its competitors. According to the industry distribution chart, Worthington Enterprises ranks #630 out of 2047 companies in the Industrial Products industry, placing it in the top 30.8%.
Is Worthington Enterprises' Intrinsic Value: Projected FCF too high?
Worthington Enterprises' current Intrinsic Value: Projected FCF is $56.71. The Industrial Products industry median Intrinsic Value: Projected FCF is 1.69. Worthington Enterprises' value of $56.71 is 3255.6% above this industry median. Based on the distribution chart, Worthington Enterprises ranks #630 out of 2047 companies in the Industrial Products industry, which is above the industry midpoint. Overall, Worthington Enterprises has a GF Score™ of 76/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Worthington Enterprises' Intrinsic Value: Projected FCF compare to PRLB and GPGI?
According to the Industrial Products industry distribution chart, Worthington Enterprises ranks #630 out of 2047 companies for Intrinsic Value: Projected FCF. This puts Worthington Enterprises in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.69. Worthington Enterprises' value of $56.71 is 3255.6% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.69, based on 2,047 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Worthington Enterprises's current Intrinsic Value: Projected FCF of $56.71 is 3255.6% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Worthington Enterprises and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.69 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Worthington Enterprises's current Intrinsic Value: Projected FCF is $56.71. 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 (WOR) is currently considered Fairly Valued. The stock's GF Value™ is $58.28, compared to a current price of $56.93 — trading 2.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is $56.71 and 3255.6% above the Industrial Products industry median of 1.69. Worthington Enterprises' overall GF Score™ is 76/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Worthington Enterprises (WOR), the current Intrinsic Value: Projected FCF is $56.71 as of Sep. 13, 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 (WOR) Overvalued in 2026?
Based on GuruFocus' analysis, Worthington Enterprises stock appears to be undervalued.
The current stock price of $56.93 is trading 2.3% below its estimated GF Value™ of $58.28.
GuruFocus considers Worthington Enterprises to be Fairly Valued.
Key valuation signals for WOR:
Intrinsic Value: Projected FCF: $56.71
GF Value™: $58.28 vs. price of $56.93 (2.3% below fair value)
Industry Position: 3255.6% above the Industrial Products median (#630 of 2047)
No single metric tells the full story. See the WOR stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
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.
76GF Score
Get the complete analysis for WOR
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
WOR has been successfully added to your 
