Filing Flows › Worthington Steel (WS) › Stock forecast & fair value
Worthington Steel (WS) stock forecast and fair value
Worthington Steel (WS) trades at $37.15. One analyst's price target is $46.00 (+24%). Across 16 valuation methods the middle fair value is $9.62 (-74%); the DCF says −$73.09.
Fair value by method
| Method | Low | Point | High | vs price |
|---|---|---|---|---|
| Regime-switching Monte Carlo 10th–90th | −$287.06 | −$33.71 | $317.61 | -191% |
| DCF — Monte Carlo 10th–90th percentile | −$319.05 | −$73.09 | $103.26 | -297% |
| EV/Sales vs peers | $28.27 | $102.93 | $143.95 | +177% |
| EV/Sales vs peers, weighted | $76.37 | $126.53 | $240.67 | +241% |
| Residual income | $9.28 | $9.62 | $9.97 | -74% |
| Analysts' price targets | $46.00 | $46.00 | $46.00 | +24% |
| Outside view — base-rate Monte Carlo | −$123.91 | −$48.28 | $113.50 | -230% |
| Shareholder yield (dividends + buybacks) | $6.46 | $7.16 | $8.01 | -81% |
| EV/Sales vs Rule of 40 (all-company fit) | $82.41 | $316.23 | $957.67 | +751% |
| Survival-weighted value | −$297.72 | −$67.48 | $97.60 | -282% |
Worthington Steel's latest quarter
Worthington Steel, Q1 FY27: revenue $2.7B (+212% year over year), operating margin 2.1%, net loss $5.0M, operating cash flow −$6.0M. The chart follows the revenue to costs, profit and cash.
Questions
What is the price target for WS stock?
One analyst's 12-month target is $46.00, +24% from $37.15. The average rating is none.
What is Worthington Steel's fair value?
The fair-value methods on Filing Flows (DCF, Monte Carlo, peer multiples and others) put it between −$73.09 and $316.23, with a middle value of $9.62 against a price of $37.15. Each method's assumptions are on the page.
Does Worthington Steel usually beat earnings estimates?
It beat the consensus EPS estimate in 0% of the quarters on record.
Is WS stock a buy?
Filing Flows does not give advice. It shows what analysts expect, what each valuation method implies and the figures behind them, read from SEC filings, so you can judge for yourself.
Updated Nov 8, 2026. Read automatically from SEC filings and public data; errors are possible. Not investment advice.