Switch theme
Sign up to access all valuation multiples
Worley is a leading global provider of professional services, such as engineering, procurement, and construction management, to the oil, gas, mining, power, and infrastructure sectors. Purchase of Jacobs ECR in April 2019 reduced revenue contribution from hydrocarbons to just over 50%, from a prior 75%-80% position. Metals and mining contributes 23% and infrastructure and chemicals the balance. Worley has a global presence with about 59,000 staff in more than 50 countries. It has a strong presence in many developing economies, including Africa.
2001
49.7K+
LTM Revenue $7.8B
LTM EBITDA $629M
$5.0B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Worley has a last 12-month revenue of $7.8B and a last 12-month EBITDA of $629M.
In the most recent fiscal year, Worley achieved revenue of $7.4B and an EBITDA of $557M.
Worley expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Worley valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $7.1B | $7.4B | XXX | XXX | XXX |
| Gross Profit | $389M | $454M | XXX | XXX | XXX |
| Gross Margin | 5% | 6% | XXX | XXX | XXX |
| EBITDA | $325M | $557M | XXX | XXX | XXX |
| EBITDA Margin | 5% | 8% | XXX | XXX | XXX |
| Net Profit | $108M | $23.3M | XXX | XXX | XXX |
| Net Margin | 2% | 0% | XXX | XXX | XXX |
| Net Debt | $869M | $975M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Worley's stock price is AUD 12 (or $8).
Worley has current market cap of AUD 6.4B (or $4.0B), and EV of AUD 7.9B (or $5.0B).
See Worley trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $5.0B | $4.0B | XXX | XXX | XXX | XXX | $0.53 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Worley has market cap of $4.0B and EV of $5.0B.
Worley's trades at 0.6x LTM EV/Revenue multiple, and 7.9x LTM EBITDA.
Analysts estimate Worley's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Worley and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $5.0B | XXX | XXX | XXX |
| EV/Revenue | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | 8.3x | XXX | XXX | XXX |
| P/E | 16.7x | XXX | XXX | XXX |
| P/E/Growth | 0.7x | XXX | XXX | XXX |
| EV/FCF | 12.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpWorley's NTM/LTM revenue growth is 10%
Worley's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $4K for the same period.
Over next 12 months, Worley's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Worley's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Worley and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 8% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 71% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 18% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $4K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 2% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| ADNOC Drilling Company | XXX | XXX | XXX | XXX | XXX | XXX |
| ADNOC Gas | XXX | XXX | XXX | XXX | XXX | XXX |
| Dana Gas | XXX | XXX | XXX | XXX | XXX | XXX |
| Fugro | XXX | XXX | XXX | XXX | XXX | XXX |
| SBM Offshore | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Worley acquired XXX companies to date.
Last acquisition by Worley was XXXXXXXX, XXXXX XXXXX XXXXXX . Worley acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Worley founded? | Worley was founded in 2001. |
| Where is Worley headquartered? | Worley is headquartered in Australia. |
| How many employees does Worley have? | As of today, Worley has 49.7K+ employees. |
| Who is the CEO of Worley? | Worley's CEO is Mr. Chris Ashton. |
| Is Worley publicy listed? | Yes, Worley is a public company listed on ASX. |
| What is the stock symbol of Worley? | Worley trades under WOR ticker. |
| When did Worley go public? | Worley went public in 2002. |
| Who are competitors of Worley? | Similar companies to Worley include e.g. ADNOC Drilling Company, ADNOC Gas, Dana Gas, Fugro. |
| What is the current market cap of Worley? | Worley's current market cap is $4.0B |
| What is the current revenue of Worley? | Worley's last 12-month revenue is $7.8B. |
| What is the current EBITDA of Worley? | Worley's last 12-month EBITDA is $629M. |
| What is the current EV/Revenue multiple of Worley? | Current revenue multiple of Worley is 0.6x. |
| What is the current EV/EBITDA multiple of Worley? | Current EBITDA multiple of Worley is 7.9x. |
| What is the current revenue growth of Worley? | Worley revenue growth between 2023 and 2024 was 4%. |
| Is Worley profitable? | Yes, Worley is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
