As of 2025-09-09, the Intrinsic Value of Woodside Energy Group Ltd (WDS.AX) is 31.95 AUD. This WDS.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.68 AUD, the upside of Woodside Energy Group Ltd is 29.50%.
The range of the Intrinsic Value is 23.63 - 47.81 AUD
Based on its market price of 24.68 AUD and our intrinsic valuation, Woodside Energy Group Ltd (WDS.AX) is undervalued by 29.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.63 - 47.81 | 31.95 | 29.5% |
| DCF (Growth 10y) | 25.13 - 46.69 | 32.63 | 32.2% |
| DCF (EBITDA 5y) | 31.73 - 46.22 | 35.59 | 44.2% |
| DCF (EBITDA 10y) | 31.57 - 46.93 | 36.31 | 47.1% |
| Fair Value | 11.80 - 11.80 | 11.80 | -52.17% |
| P/E | 29.04 - 65.40 | 32.54 | 31.8% |
| EV/EBITDA | 23.29 - 47.49 | 30.39 | 23.1% |
| EPV | 27.04 - 37.35 | 32.19 | 30.4% |
| DDM - Stable | 14.94 - 32.51 | 23.72 | -3.9% |
| DDM - Multi | 22.20 - 34.84 | 26.91 | 9.0% |
| Market Cap (mil) | 46,861.15 |
| Beta | 1.26 |
| Outstanding shares (mil) | 1,898.75 |
| Enterprise Value (mil) | 60,035.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.84% |
| Cost of Debt | 5.50% |
| WACC | 8.97% |