Filing Flows › Companies › Worthington Steel › Analysis traps
Worthington Steel (WS): analysis traps
Where its figures could mislead a reader, and what to check before taking them at face value · Data: Q1 FY27, to Aug 31, 2026, filed Oct 13, 2026; rules v1.1
Worthington Steel (WS): 0 rules of 10 triggered on the filings to Aug 31, 2026. 1 to review; 1 with insufficient data; 4 not applicable. Each is a question to verify, with the normal explanation that would produce the same figures.
Check these first
A precise DCF value = the true value To review · confidence high
The DCF's point value is -73.09 a share (price 37.15). Moving operating margin by ±3 pts alone takes it from -187.40 to 17.97; across every method the research ran the range is -319 to 958. The value is a range; the decimals are not information.
Innocent reading: A stable, mature business with a narrow range of outcomes, where the point value is a fair summary.
Every rule
A01 FCF growth = the business improved Not triggered confidence high
Free cash flow did not rise ($100M → $80M): the trap does not arise.
The figures and how they are read
| Fiscal year before | FY25 |
| Fiscal year | FY26 |
| Operating cash flow, year before | $230M |
| Operating cash flow | $201M |
| Capex, year before | $130M |
| Capex | $121M |
| Free cash flow, year before | $100M |
| Free cash flow | $80M |
| Change in FCF | −$20M |
| Change in capex | −$9M |
| Working capital: change in its cash contribution | $9M |
FCF = operating cash flow − cash capex; ΔFCF = ΔOCF − ΔCapEx; the working-capital part is the change in the cash-bridge items (receivables, inventory, payables, accruals), with the sign of the cash flow statement
Source: FY26 (cash flow statement, fiscal year) · FY25 (cash flow statement, fiscal year before)
A07 Stock compensation added back = no economic cost Not triggered confidence high
Stock compensation is 0.4% of revenue: small enough that adding it back changes little.
The figures and how they are read
| Fiscal year | FY26 |
| Stock compensation | $14M |
| Revenue | $3.4B |
| SBC / revenue | +0.4% |
| Buybacks | 0 |
| Buybacks / SBC | 0.0 |
| Diluted shares, year before | 50.5M shares |
| Diluted shares | 50.8M shares |
| Diluted shares: change | +0.6% |
SBC / revenue from the cash flow statement's add-back; the diluted weighted share count year over year; buybacks from the financing section
Source: FY26 (stock compensation, buybacks and the diluted share count, fiscal year)
B02 Receivables growing = future cash is certain Not triggered confidence medium
Receivables grew 183% against revenue 212% in Q1 FY27; DSO 32 against a median of 49: collections are keeping pace with sales.
The figures and how they are read
| Quarter | Q1 FY27 |
| Revenue, year over year | +212.4% |
| Receivables, year over year | +182.9% |
| Quarter before | Q4 FY26 |
| Revenue y/y, quarter before | +11.6% |
| Receivables y/y, quarter before | +13.1% |
| Days sales outstanding | 31.8 |
| DSO, median of eight quarters | 49.0 |
| Receivables | $1.4B |
| Revenue | $2.7B |
receivables and revenue against the same quarter a year earlier; DSO = receivables / quarterly revenue × days, against the median of the eight quarters before
Source: Q1 FY27 (receivables and revenue) · Q1 FY26 (the same quarter a year earlier)
B08 Adjusted profit = economic profit Insufficient data
no reconciliation table read from the releases yet and fewer than three quarters with both an adjusted and a GAAP EPS
C02 Low net debt = no refinancing risk Not triggered confidence medium
$27M comes due within a year, 9.2× covered by cash and investments of $248M.
The figures and how they are read
| Cash and investments | $248M |
| Debt | $2.2B |
| Net debt | $2.0B |
| Due within a year | $27M |
| Read from | the debt maturity table |
| Free cash flow, twelve months | — |
| Cash plus free cash flow | $248M |
| Coverage of what is due | 9.2 |
| Due in the second year | $5M |
| Balance sheet date | 2026-08-31 |
due within a year from the maturity table (else the current portion of debt), against cash and investments plus free cash flow over the last twelve months (zero if negative); no credit lines assumed
Source: FY26 (debt maturities, cash and investments)
D03 EPS growth = profit growth Not applicable
a loss in one of the quarters: EPS growth has no meaning
E02 Low P/E at a cyclical peak = undervalued Not applicable
a loss on a trailing or mid-cycle basis: the P/E has no meaning
E07 A precise DCF value = the true value To review confidence high
The DCF's point value is -73.09 a share (price 37.15). Moving operating margin by ±3 pts alone takes it from -187.40 to 17.97; across every method the research ran the range is -319 to 958. The value is a range; the decimals are not information.
The figures and how they are read
| dcf value | -73.09 |
| price | 37.15 |
| terminal value share | — |
| swing by input | Operating margin / ±3 pts / -187.4 / 17.97; Working capital per $ of growth / ±10 pts / -90.11 / -56.07; Capex (share of revenue) / ±1 pt / -82.34 / -63.84; Revenue growth (each year) / ±5 pts / -78.56 / -68.35 |
| range all methods | -319.05; 957.67 |
the DCF's point value against the share of it that is the terminal value and the value at each input moved by one step (growth ±5 pts, WACC ±1 pt, margin ±3 pts …); the range across every method the research ran
Source: 2026-11-08 (valuation research)
What would explain it innocently
- A stable, mature business with a narrow range of outcomes, where the point value is a fair summary
- The inputs that matter most are themselves well known (a regulated return, a long contract)
What to look for in the filing
- Which input you believe differs from the research's and why
- What the price implies for growth (the reverse DCF on the fair-value page)
What would show the trap does not apply
- The DCF's value is robust to the terminal growth and discount rate (the range's low end is still above the price)
- The company's cash flows over the next three years track the DCF's early years
Look again: next filing.
J06 A bank's low P/E and high profit = safe Not applicable
not a bank
J08 A REIT's low net income = the dividend is unsafe Not applicable
not a REIT
What the statuses mean
Triggered: the filings show the pattern; read the normal explanations and the missing evidence before concluding anything. To review: one quarter or a weak signal; a reader's judgement, not a pattern. Not triggered: the pattern is absent on these figures. Insufficient data: the filings read so far do not hold what the rule needs; this is not a clean bill. Not applicable: the rule is not meant for this kind of company (a bank's working capital, a loss-making quarter's EPS growth). Out of date: the latest filing is more than fifteen months old.
Severity is what the pattern could mean for cash, value or solvency; confidence is how reliable the inputs and the reading are. The two are kept apart.
Record a view
A reader's judgement, grounds, what would change it and the next review; kept in the browser (needs JavaScript).
Every rule and the companies it triggers on → Worthington Steel: cash flow →
Each rule reads the company's own filings by a fixed formula and says what would explain the same figures innocently. A triggered rule is a question to verify, not a finding of manipulation, and not a view on the stock. Missing data is shown as missing, never as clear. Not investment advice.