Worthington Steel, Inc. (WS) intrinsic value & 10-year financials
Worthington Steel, Inc. (WS) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 5 fiscal years revenue shrank 8.7% a year to $3.1B, with an average return on invested capital of 12.4%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $39.68
- Market cap
- $2.0B
- Revenue (FY2025)
- $3.1B
- Revenue growth (5-yr CAGR)
- -8.7%
- ROIC (10-yr avg)
- 12.4%
- Free cash flow (FY2025)
- $99.9M
WS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.1B | $110.7M | $2.19 | $99.9M | 4.8% | 10.3% |
| FY2024 | $3.4B | $154.7M | $3.11 | $96.1M | 5.7% | 14.3% |
| FY2023 | $3.6B | $87.1M | $1.77 | $269.5M | 3.3% | 8.3% |
| FY2022 | $4.1B | $180.4M | $3.66 | $3.1M | 5.6% | 16.8% |
| FY2021 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Worthington Steel, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Worthington Steel, Inc. returns on capital have been average, hovering around 12.4% ROIC over the decade.
Worthington Steel, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Worthington Steel, Inc. is modeled at -15.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-43.38 per share.