As of 2025-12-21, the Intrinsic Value of Woolworths Group Ltd (WOW.AX) is 20.77 AUD. This WOW.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.32 AUD, the upside of Woolworths Group Ltd is -29.20%.
The range of the Intrinsic Value is 9.91 - 55.61 AUD
Based on its market price of 29.32 AUD and our intrinsic valuation, Woolworths Group Ltd (WOW.AX) is overvalued by 29.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.91 - 55.61 | 20.77 | -29.2% |
| DCF (Growth 10y) | 13.42 - 61.74 | 25.00 | -14.7% |
| DCF (EBITDA 5y) | 10.41 - 18.96 | 15.33 | -47.7% |
| DCF (EBITDA 10y) | 13.95 - 25.51 | 20.03 | -31.7% |
| Fair Value | 19.71 - 19.71 | 19.71 | -32.78% |
| P/E | 10.41 - 17.25 | 13.76 | -53.1% |
| EV/EBITDA | (3.39) - 27.43 | 12.48 | -57.4% |
| EPV | 3.48 - 11.88 | 7.68 | -73.8% |
| DDM - Stable | 6.97 - 22.56 | 14.77 | -49.6% |
| DDM - Multi | 12.32 - 25.92 | 16.22 | -44.7% |
| Market Cap (mil) | 35,817.31 |
| Beta | 0.54 |
| Outstanding shares (mil) | 1,221.60 |
| Enterprise Value (mil) | 51,927.31 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.53% |
| Cost of Debt | 5.50% |
| WACC | 6.33% |