WOR (Worthington Enterprises) Beneish M-Score: -2.76 (As of Jul. 17, 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.

WOR Worthington Enterprises Inc WOR
75 GF Score
Price $56.67
GF Value $57.61
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Worthington Enterprises Beneish M-Score?

Worthington Enterprises WOR +1.56% 75 Beneish M-Score is -2.76 as of Jul. 17, 2026. GuruFocus rates WOR with a GF Score™ of 75/100 and a GF Value™ of $57.61 (Fairly Valued). The stock has 3 warning signs investors should review. Among 2,909 Industrial Products companies, Worthington Enterprises ranks better than 76.59% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.76 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Worthington Enterprises's Beneish M-Score or its related term are showing as below:

WOR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -2.66   Max: -0.91
Current: -2.76

During the past 13 years, the highest Beneish M-Score of Worthington Enterprises was -0.91. The lowest was -3.41. And the median was -2.66.


Worthington Enterprises Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Worthington Enterprises's Beneish M-Score 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 Beneish M-Score Chart

Worthington Enterprises Annual Data
Trend May17 May18 May19 May20 May21 May22 May23 May24 May25 May26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.91 -1.92 -2.62 -2.99 -2.76

Worthington Enterprises Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
Beneish M-Score 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 -2.99 -2.80 -2.86 -2.68 -2.76

WOR vs PRLB, RYZ, GPGI: Beneish M-Score Comparison

For the Metal Fabrication subindustry, Worthington Enterprises's Beneish M-Score, along with its competitors' market caps and Beneish M-Score 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 Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Worthington Enterprises's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Worthington Enterprises's Beneish M-Score falls into.


WOR
75GF Score
Worthington Enterprises Inc WOR
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Worthington Enterprises Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Worthington Enterprises for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.9071+0.528 * 1.0097+0.404 * 1.2409+0.892 * 1.1972+0.115 * 1.0152
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9179+4.679 * -0.105148-0.327 * 0.9995
=-2.76

* 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.

This Year (May26) TTM:Last Year (May25) TTM:
Total Receivables was $248 Mil.
Revenue was 371.456 + 378.677 + 327.452 + 303.707 = $1,381 Mil.
Gross Profit was 101.888 + 109.474 + 84.629 + 82.284 = $378 Mil.
Total Current Assets was $524 Mil.
Total Assets was $1,848 Mil.
Property, Plant and Equipment(Net PPE) was $354 Mil.
Depreciation, Depletion and Amortization(DDA) was $57 Mil.
Selling, General, & Admin. Expense(SGA) was $295 Mil.
Total Current Liabilities was $221 Mil.
Long-Term Debt & Capital Lease Obligation was $342 Mil.
Net Income was 48.146 + 45.463 + 27.328 + 35.148 = $156 Mil.
Non Operating Income was 38.705 + 28.213 + 23.344 + 34.025 = $124 Mil.
Cash Flow from Operations was 71.601 + 61.938 + 51.518 + 41.061 = $226 Mil.
Total Receivables was $229 Mil.
Revenue was 317.884 + 304.524 + 274.046 + 257.308 = $1,154 Mil.
Gross Profit was 93.234 + 89.247 + 74.059 + 62.495 = $319 Mil.
Total Current Assets was $685 Mil.
Total Assets was $1,695 Mil.
Property, Plant and Equipment(Net PPE) was $293 Mil.
Depreciation, Depletion and Amortization(DDA) was $48 Mil.
Selling, General, & Admin. Expense(SGA) was $268 Mil.
Total Current Liabilities was $197 Mil.
Long-Term Debt & Capital Lease Obligation was $320 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(248.184 / 1381.292) / (228.544 / 1153.762)
=0.179675 / 0.198086
=0.9071

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(319.035 / 1153.762) / (378.275 / 1381.292)
=0.276517 / 0.273856
=1.0097

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (524.474 + 353.782) / 1848.064) / (1 - (685.37 + 292.925) / 1695.152)
=0.52477 / 0.422887
=1.2409

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=1381.292 / 1153.762
=1.1972

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(48.262 / (48.262 + 292.925)) / (57.272 / (57.272 + 353.782))
=0.141453 / 0.13933
=1.0152

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(294.966 / 1381.292) / (268.413 / 1153.762)
=0.213544 / 0.232642
=0.9179

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((341.779 + 221.426) / 1848.064) / ((320.041 + 196.842) / 1695.152)
=0.304754 / 0.304918
=0.9995

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(156.085 - 124.287 - 226.118) / 1848.064
=-0.105148

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Worthington Enterprises has a M-score of -2.76 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.76 mean?
Worthington Enterprises (WOR) has a Beneish M-Score of -2.76 as of Jul. 17, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Worthington Enterprises and its competitors. According to the industry distribution chart, Worthington Enterprises ranks #681 out of 2909 companies in the Industrial Products industry, placing it in the top 23.4%.
Is Worthington Enterprises' Beneish M-Score too high?
Worthington Enterprises' current Beneish M-Score is -2.76. Based on the distribution chart, Worthington Enterprises ranks #681 out of 2909 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, Worthington Enterprises has a GF Score™ of 75/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Worthington Enterprises' Beneish M-Score compare to PRLB and RYZ?
According to the Industrial Products industry distribution chart, Worthington Enterprises ranks #681 out of 2909 companies for Beneish M-Score. This places Worthington Enterprises in the top 23% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products industry context. However, Beneish M-Score 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 Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Worthington Enterprises and its competitors. Worthington Enterprises's current Beneish M-Score is -2.76. 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 $57.61, compared to a current price of $56.67 — trading 1.6% below its estimated fair value. The current Beneish M-Score is -2.76. Worthington Enterprises' overall GF Score™ is 75/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Worthington Enterprises (WOR), the current Beneish M-Score is -2.76 as of Jul. 17, 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 $56.67 is trading 1.6% below its estimated GF Value™ of $57.61. GuruFocus considers Worthington Enterprises to be Fairly Valued.

Key valuation signals for WOR:

  • Beneish M-Score: -2.76
  • GF Value™: $57.61 vs. price of $56.67 (1.6% below fair value)
  • GF Score™: 75/100 with 3 warning signs

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 Business Description

Other Exchanges WTH: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.
75GF Score

Get the complete analysis for WOR

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$56.67
Price
$57.61
GF Value