Switch theme
Sign up to access all valuation multiples
Worthington Steel Inc is a processor of carbon flat-rolled steel, a producer of laser-welded solutions, and a provider of electrical steel laminations. The company has manufacturing facilities across the United States, Canada, China, India, Germany and Mexico. It buys coils of steel from primary steel producers and processes them to precise type, thickness, length, width, shape, and surface quality required by customer specifications. The company's product lines and processing capabilities include; carbon flat-rolled steel processing, electrical steel laminations, and tailor welded products. Geographically, the company generates a majority of its revenue from the United States followed by Canada, Mexico, and other regions.
2023
4.8K+
LTM Revenue $3.1B
LTM EBITDA $223M
$1.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Worthington Steel has a last 12-month revenue (LTM) of $3.1B and a last 12-month EBITDA of $223M.
In the most recent fiscal year, Worthington Steel achieved revenue of $3.1B and an EBITDA of $221M.
Worthington Steel expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Worthington Steel valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $3.1B | XXX | $3.1B | XXX | XXX | XXX |
| Gross Profit | $427M | XXX | $389M | XXX | XXX | XXX |
| Gross Margin | 14% | XXX | 13% | XXX | XXX | XXX |
| EBITDA | $223M | XXX | $221M | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 7% | XXX | XXX | XXX |
| EBIT | $158M | XXX | $157M | XXX | XXX | XXX |
| EBIT Margin | 5% | XXX | 5% | XXX | XXX | XXX |
| Net Profit | $115M | XXX | $111M | XXX | XXX | XXX |
| Net Margin | 4% | XXX | 4% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $114M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 31, 2025, Worthington Steel's stock price is $31.
Worthington Steel has current market cap of $1.6B, and EV of $1.7B.
See Worthington Steel trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.7B | $1.6B | XXX | XXX | XXX | XXX | $2.24 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of July 31, 2025, Worthington Steel has market cap of $1.6B and EV of $1.7B.
Worthington Steel's trades at 0.5x EV/Revenue multiple, and 7.0x EV/EBITDA.
Equity research analysts estimate Worthington Steel's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Worthington Steel has a P/E ratio of 13.6x.
See valuation multiples for Worthington Steel and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.6B | XXX | $1.6B | XXX | XXX | XXX |
| EV (current) | $1.7B | XXX | $1.7B | XXX | XXX | XXX |
| EV/Revenue | 0.6x | XXX | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | 7.9x | XXX | 7.0x | XXX | XXX | XXX |
| EV/EBIT | 11.1x | XXX | 9.6x | XXX | XXX | XXX |
| EV/Gross Profit | 4.1x | XXX | n/a | XXX | XXX | XXX |
| P/E | 13.6x | XXX | 12.1x | XXX | XXX | XXX |
| EV/FCF | 22.1x | XXX | 17.8x | 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.
Start Free TrialWorthington Steel's last 12 month revenue growth is 2%
Worthington Steel's revenue per employee in the last FY averaged $0.6M, while opex per employee averaged $48K for the same period.
Worthington Steel's rule of 40 is 10% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Worthington Steel's rule of X is 13% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Worthington Steel and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 2% | XXX | 0% | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 8% | XXX | XXX | XXX |
| EBITDA Growth | 19% | XXX | 6% | XXX | XXX | XXX |
| Rule of 40 | 10% | XXX | 10% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 13% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.6M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $48K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 7% | 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 | |
| AMG Critical Materials | XXX | XXX | XXX | XXX | XXX | XXX |
| ArcelorMittal | XXX | XXX | XXX | XXX | XXX | XXX |
| BHP Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Coronado Global Resources | XXX | XXX | XXX | XXX | XXX | XXX |
| Fortescue | 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.
Worthington Steel acquired XXX companies to date.
Last acquisition by Worthington Steel was XXXXXXXX, XXXXX XXXXX XXXXXX . Worthington Steel 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.
Start Free Trial| When was Worthington Steel founded? | Worthington Steel was founded in 2023. |
| Where is Worthington Steel headquartered? | Worthington Steel is headquartered in United States of America. |
| How many employees does Worthington Steel have? | As of today, Worthington Steel has 4.8K+ employees. |
| Who is the CEO of Worthington Steel? | Worthington Steel's CEO is Mr. Geoffrey G. Gilmore. |
| Is Worthington Steel publicy listed? | Yes, Worthington Steel is a public company listed on NYS. |
| What is the stock symbol of Worthington Steel? | Worthington Steel trades under WS ticker. |
| When did Worthington Steel go public? | Worthington Steel went public in 2023. |
| Who are competitors of Worthington Steel? | Similar companies to Worthington Steel include e.g. AMG Critical Materials, ArcelorMittal, BHP Group, Coronado Global Resources. |
| What is the current market cap of Worthington Steel? | Worthington Steel's current market cap is $1.6B |
| What is the current revenue of Worthington Steel? | Worthington Steel's last 12 months revenue is $3.1B. |
| What is the current revenue growth of Worthington Steel? | Worthington Steel revenue growth (NTM/LTM) is 2%. |
| What is the current EV/Revenue multiple of Worthington Steel? | Current revenue multiple of Worthington Steel is 0.6x. |
| Is Worthington Steel profitable? | Yes, Worthington Steel is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Worthington Steel? | Worthington Steel's last 12 months EBITDA is $223M. |
| What is Worthington Steel's EBITDA margin? | Worthington Steel's last 12 months EBITDA margin is 7%. |
| What is the current EV/EBITDA multiple of Worthington Steel? | Current EBITDA multiple of Worthington Steel is 7.9x. |
| What is the current FCF of Worthington Steel? | Worthington Steel's last 12 months FCF is $79.3M. |
| What is Worthington Steel's FCF margin? | Worthington Steel's last 12 months FCF margin is 3%. |
| What is the current EV/FCF multiple of Worthington Steel? | Current FCF multiple of Worthington Steel is 22.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
