The Discounted Cash Flow (DCF) valuation of Worley Ltd (WOR.AX) is 8.91 AUD. With the latest stock price at 11.38 AUD, the upside of Worley Ltd based on DCF is -21.7%.
Based on the latest price of 11.38 AUD and our DCF valuation, Worley Ltd (WOR.AX) is a sell. selling WOR.AX stocks now will result in a potential gain of 21.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.7% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.79 - 16.04 | 8.91 |
| Upside | -49.2% - 40.9% | -21.7% |