Question 1

What is Worthington Enterprises, Inc.'s WACC?

Accepted Answer

Worthington Enterprises, Inc. (WOR) has a Weighted Average Cost of Capital (WACC) of 8.16%. This is calculated using a Cost of Equity of 8.93% (via CAPM with a beta of 1.03) and a pre-tax Cost of Debt of 2.00%, with an equity weight of 89.47% in the capital structure.

Question 2

Is Worthington Enterprises, Inc.'s WACC high or low?

Accepted Answer

Worthington Enterprises, Inc.'s WACC of 8.16% falls within the typical 8-12% range for mid-cap growth companies. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Question 3

How is Worthington Enterprises, Inc.'s WACC calculated?

Accepted Answer

Worthington Enterprises, Inc.'s WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.93% is derived from the CAPM model using a beta of 1.03. The pre-tax Cost of Debt (Rd) is 2.00%. The capital structure is 89.47% equity and 10.53% debt.

Worthington Enterprises, Inc. (WOR) — WACC 分析

WACC 构成

解读

Worthington Enterprises, Inc.（WOR）WACC：8.16%

WACC计算器

Worthington Enterprises, Inc.（WOR） WACC 解读

WOR 公司分析

WOR DCF 估值

继续做同行对比