As of 2026-04-05, the Intrinsic Value of Woodside Energy Group Ltd (WDS.AX) is 32.87 AUD. This WDS.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.93 AUD, the upside of Woodside Energy Group Ltd is -5.90%.
The range of the Intrinsic Value is 20.82 - 69.96 AUD
Based on its market price of 34.93 AUD and our intrinsic valuation, Woodside Energy Group Ltd (WDS.AX) is overvalued by 5.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.82 - 69.96 | 32.87 | -5.9% |
| DCF (Growth 10y) | 17.97 - 54.09 | 26.95 | -22.9% |
| DCF (EBITDA 5y) | 39.50 - 50.05 | 45.32 | 29.8% |
| DCF (EBITDA 10y) | 33.15 - 45.83 | 39.59 | 13.3% |
| Fair Value | 51.84 - 51.84 | 51.84 | 48.42% |
| P/E | 36.77 - 43.63 | 39.97 | 14.4% |
| EV/EBITDA | 32.30 - 56.47 | 44.48 | 27.3% |
| EPV | 15.47 - 24.22 | 19.85 | -43.2% |
| DDM - Stable | 17.42 - 59.37 | 38.39 | 9.9% |
| DDM - Multi | 22.59 - 54.99 | 31.50 | -9.8% |
| Market Cap (mil) | 66,405.42 |
| Beta | 0.39 |
| Outstanding shares (mil) | 1,901.10 |
| Enterprise Value (mil) | 78,023.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.74% |
| Cost of Debt | 4.25% |
| WACC | 7.40% |