As of 2025-05-29, the Intrinsic Value of Woolworths Group Ltd (WOW.AX) is 72.32 AUD. This WOW.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.73 AUD, the upside of Woolworths Group Ltd is 127.90%.
The range of the Intrinsic Value is 45.73 - 148.35 AUD
Based on its market price of 31.73 AUD and our intrinsic valuation, Woolworths Group Ltd (WOW.AX) is undervalued by 127.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.73 - 148.35 | 72.32 | 127.9% |
| DCF (Growth 10y) | 67.10 - 196.76 | 100.90 | 218.0% |
| DCF (EBITDA 5y) | 30.36 - 44.26 | 36.29 | 14.4% |
| DCF (EBITDA 10y) | 48.64 - 70.00 | 57.78 | 82.1% |
| Fair Value | 33.32 - 33.32 | 33.32 | 5.00% |
| P/E | 13.87 - 28.76 | 22.20 | -30.0% |
| EV/EBITDA | 4.98 - 32.41 | 19.11 | -39.8% |
| EPV | (0.29) - 4.92 | 2.32 | -92.7% |
| DDM - Stable | 12.89 - 37.72 | 25.30 | -20.3% |
| DDM - Multi | 40.64 - 86.13 | 54.57 | 72.0% |
| Market Cap (mil) | 38,761.05 |
| Beta | 0.53 |
| Outstanding shares (mil) | 1,221.59 |
| Enterprise Value (mil) | 55,094.05 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.21% |
| Cost of Debt | 5.50% |
| WACC | 6.21% |