Worley Parsons Ltd (WYGPY) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Worley Parsons Ltd $8.20, price $6.67, upside +22.9%, quality 60 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Worley Parsons Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $4.42 – $11.06 · fair‑value band $6.64 – $10.67 · the $6.67 price screens below the $8.20 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Worley Parsons in your weekly email
Every Wednesday you see whether Worley Parsons is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Worley Limited provides professional services to the energy, chemicals, and resources sectors in the Americas, Europe, the Middle East, Africa, Australia, the Asia Pacific, and China.
Show more
Worley Limited provides professional services to the energy, chemicals, and resources sectors in the Americas, Europe, the Middle East, Africa, Australia, the Asia Pacific, and China. The company offers project delivery services, such as engineering, procurement and supply chain management, construction and fabrication, and installation and commissioning; asset performance services comprising operations and maintenance, and workflow optimization; and specialist and technology solutions. It also provides professional and consulting services comprising planning and investment, capital project support, digital solutions, and environment and sustainability consulting, as well as optimize, repurpose, and decommissioning. The company serves the chemicals and fuels industry comprising plastic recycling solutions, low carbon fuels, and refining, as well as carbon capture, utilization, and storage; conventional energy industry, including midstream energy infrastructure, decommissioning, integrated gas, and water; low carbon energy industry, such as hydrogen, energy storage, nuclear power, power networks, renewable energy, and biogas and renewable natural gas; and resources industry consisting of battery materials, copper and energy transition materials, aluminum, precious metals, bauxite and alumina, iron ore, and mined fertilizers. The company was formerly known as WorleyParsons Limited and changed its name to Worley Limited in October 2019. Worley Limited was founded in 1971 and is headquartered in Sydney, Australia.
Stock analysis
Worley Parsons Ltd (WYGPY) currently trades at $6.67, while our model-based Fair Value estimate is $8.20, implying the stock looks roughly 18.7% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $14.73 per share, and 18 of the 26 models we run sit above the $6.67 price.
Bear case: the Asset-Based group reads lowest at $5.23, and 8 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: $6.64 (bear) to $10.67 (bull), the price of $6.67 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Energy sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Worley Parsons Ltd reported revenue of A$11.2B in FY2025 versus A$9.5B in FY2021, a compound +4.2%/yr. Reported net income was A$409M in FY2025, compounding +49.4%/yr from FY2021.
Key figures
Market cap $4.4B · P/E ratio 18.2 · P/S ratio 0.66 · EPS (TTM) $0.4600 · Dividend yield 7.5% · Net margin 3.6% · Return on equity 6.5% · Return on assets (EBIT) 5.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (medium confidence).
What moves the price
The share trades about 31% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −32% fair-value upside, at 23%, WYGPY screens cheaper than that median.
Fair Value models
Bear $6.64Fair Value $8.20Bull $10.67
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.33/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−4.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.9%
Start year 2020 (pandemic). Over 10 years: +2.5% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+35.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
≈ +15.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.5%
Dividend (yield on the price)7.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.18.7% vs 3.5%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 6%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 5.0%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
⚠ Rate on operating basis: 2025 sits 136% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−6.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in AUD, Australia: IMF forecast 3.0% a year to 2030, 2.9% from 2016 to 2025) that is about −9.4% a year for the price and +4.2% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (86 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Oil & Gas Equipment & Services · 184 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside−14.6% · Below median
Profitability
Return on equity (TTM)6.5% · Below median
Return on assets3.5% · Above median
Net margin (TTM)3.1% · Below median
Operating margin (TTM)3.7% · Below median
Growth and dividend
Revenue growth−1.6% · Below median
Dividend yield (TTM)7.5% · Top 25%
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Oil & Gas Equipment & Services median · lower = cheaper
P/E (TTM)18.2× · Pricier than median
P/B1.11× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Worley Parsons Ltd (WYGPY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $8.20 versus a price of $6.67, about +23% upside (undervalued).
What is the fair value of WYGPY?
Our model-based fair value for Worley Parsons Ltd is $8.20 (as of Sep 24, 2026), built from audited fundamentals. The current price: $6.67.
What is the quality score of WYGPY?
Worley Parsons Ltd has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Worley Parsons Ltd (WYGPY)?
Our model-based price target is the fair value of $8.20 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario $6.64, optimistic scenario $10.67. It is a calculation from audited fundamentals, not an analyst target.
What is the Worley Parsons Ltd stock forecast for 2026?
Our models put fair value at $8.20, about +23% upside versus a price of $6.67 (undervalued). Cautious scenario $6.64, optimistic scenario $10.67. The calculation is refreshed regularly with new filings.
What is the revenue of Worley Parsons Ltd (WYGPY)?
Worley Parsons Ltd reported trailing-twelve-month revenue of about A$11.1B (latest available figure, as of Sep 24, 2026).
Does Worley Parsons Ltd pay a dividend?
Worley Parsons Ltd currently shows a dividend yield of about 7.50% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Worley Parsons Ltd (WYGPY)?
For today's price to be fair in a discounted-cash-flow model, Worley Parsons Ltd would have to grow free cash flow by -6.7 % per year for five years (discount rate 8.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of WYGPY use?
Our models discount Worley Parsons Ltd at 8.5 %: a base by market capitalisation (mid), damped by beta 0.38, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Worley Parsons Ltd that is -6.7 % per year a year over ten years, using the same discount rate (8.5 %) and the same formula as our fair value.
How much growth has Worley Parsons Ltd (WYGPY) delivered so far?
Over the past 5 years revenue at Worley Parsons Ltd grew -3.0 % a year. The price currently implies -6.7 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Worley Parsons Ltd (WYGPY) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into Worley Parsons Ltd (-6.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Worley Parsons Ltd (WYGPY)?
The free-cash-flow yield on the price is 13.07 %: that much free cash flow Worley Parsons Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Worley Parsons Ltd (WYGPY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Worley Parsons Ltd it is $8.20 per share (as of Sep 24, 2026), against a price of $6.67. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Worley Parsons Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, WYGPY trades below its calculated fair value: price $6.67, fair value $8.20, a gap of about +23% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of WYGPY?
No. The price is what the market pays today ($6.67); the fair value is what the company's own numbers justify ($8.20). For Worley Parsons Ltd the two are $1.53 per share apart. That gap is exactly why we show both numbers side by side.
How much is Worley Parsons Ltd worth?
The market values Worley Parsons Ltd at about $4.4B (market capitalisation, as of Sep 24, 2026). Per share that is $6.67; our models calculate a fair value of $8.20 per share.
What do the bullish and bearish scenarios say about WYGPY?
Our models span a range for Worley Parsons Ltd: cautious scenario $6.64, base $8.20, optimistic $10.67 per share (as of Sep 24, 2026, price $6.67). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WYGPY?
Worley Parsons Ltd trades at a price-to-earnings ratio of 18.2 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $8.20 is built from several models across several years. Other multiples: PEG 1.0, P/B 1.1, P/S 0.6, EV/EBITDA 8.9.
What is the PEG ratio of WYGPY?
The PEG ratio of Worley Parsons Ltd is 1.02 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Worley Parsons Ltd (WYGPY)?
Balance-sheet figures for Worley Parsons Ltd (as of Sep 24, 2026): return on equity 6.5%, debt of 0.22 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is WYGPY from its 52-week high?
Worley Parsons Ltd trades at $6.67, about 31% below its 52-week high of $9.62 and 3% above the low of $6.47 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $8.20 is for.
Which stocks are comparable to Worley Parsons Ltd?
From the same area (Energy) we also value SLB N.V, Baker Hughes Company, TechnipFMC plc, Halliburton Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Worley Parsons Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price $6.67, calculated fair value $8.20 (+23%), Quality Score 60/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of WYGPY calculated?
We run Worley Parsons Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $8.20, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Worley Parsons Ltd currently trades 19 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Worley Parsons Ltd (WYGPY)?
The closing price on Oct 2, 2026 was $6.67. Our model-based fair value is $8.20, about +23% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Worley Parsons Ltd right now?
Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Worley Parsons Ltd (WYGPY) come from?
Earnings per share at Worley Parsons Ltd grew −1.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share −4.9 %, EBIT margin +5.7 %, tax rate −1.2 %, residual (interest, one-offs) −0.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Worley Parsons Ltd
How large is the market capitalisation of Worley Parsons Ltd (WYGPY)?
The market capitalisation of Worley Parsons Ltd is $4.4B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Worley Parsons Ltd (WYGPY)?
The price-to-sales ratio of Worley Parsons Ltd is 0.66 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Worley Parsons Ltd (WYGPY)?
Earnings per share at Worley Parsons Ltd are $0.4600 (price ÷ EPS = P/E 18.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Worley Parsons Ltd (WYGPY)?
The dividend yield of Worley Parsons Ltd is 7.5% (payout 109%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Worley Parsons Ltd (WYGPY)?
The net margin of Worley Parsons Ltd is 3.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Worley Parsons Ltd (WYGPY)?
The return on equity (ROE) of Worley Parsons Ltd is 6.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Worley Parsons Ltd (WYGPY)?
On an EBIT basis the return on assets of Worley Parsons Ltd is 5.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Worley Parsons Ltd (WYGPY)?
The operating margin of Worley Parsons Ltd is 3.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Worley Parsons Ltd (WYGPY)?
Revenue at Worley Parsons Ltd is growing −1.6% versus a year earlier (3y avg +5.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Worley Parsons Ltd (WYGPY)?
Earnings per share at Worley Parsons Ltd are growing −32.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Worley Parsons Ltd (WYGPY) carry?
The net debt of Worley Parsons Ltd is A$1.5B (fiscal year 2025, ≈ 2.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Worley Parsons Ltd in the live analysis
One click puts Worley Parsons Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 24, 2026