|
Woodside Energy Group Ltd (WDS) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Woodside Energy Group Ltd (WDS) Bundle
Simplify Woodside Energy Group Ltd (WDS) valuation with this customizable DCF Calculator! Powered by real Woodside Energy Group Ltd (WDS) financials and adjustable forecast inputs, you can easily test scenarios and discover the fair value of Woodside Energy Group Ltd (WDS) in just minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,345.4 | 4,535.8 | 10,956.4 | 9,117.2 | 8,586.2 | 12,252.1 | 17,483.1 | 24,947.4 | 35,598.6 | 50,797.2 |
| Revenue Growth, % | 0 | 93.39 | 141.55 | -16.79 | -5.82 | 42.69 | 42.69 | 42.69 | 42.69 | 42.69 |
| EBITDA | -2,161.7 | 2,686.8 | 6,784.2 | 5,668.8 | 6,186.7 | 3,999.6 | 5,707.1 | 8,143.8 | 11,620.7 | 16,582.2 |
| EBITDA, % | -92.17 | 59.24 | 61.92 | 62.18 | 72.05 | 32.64 | 32.64 | 32.64 | 32.64 | 32.64 |
| Depreciation | 1,128.4 | 520.6 | 1,349.9 | 3,568.3 | 3,102.5 | 3,606.5 | 5,146.3 | 7,343.5 | 10,478.8 | 14,952.7 |
| Depreciation, % | 48.11 | 11.48 | 12.32 | 39.14 | 36.13 | 29.44 | 29.44 | 29.44 | 29.44 | 29.44 |
| EBIT | -3,290.1 | 2,166.3 | 5,434.2 | 2,100.5 | 3,084.2 | 1,380.0 | 1,969.2 | 2,809.9 | 4,009.6 | 5,721.5 |
| EBIT, % | -140.28 | 47.76 | 49.6 | 23.04 | 35.92 | 11.26 | 11.26 | 11.26 | 11.26 | 11.26 |
| Total Cash | 2,460.1 | 2,179.3 | 4,481.1 | 1,269.8 | 2,676.4 | 5,735.0 | 8,183.6 | 11,677.6 | 16,663.2 | 23,777.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 108.8 | 239.8 | 1,075.6 | 1,065.2 | 1,744.7 | 1,268.0 | 1,809.4 | 2,581.9 | 3,684.2 | 5,257.1 |
| Account Receivables, % | 4.64 | 5.29 | 9.82 | 11.68 | 20.32 | 10.35 | 10.35 | 10.35 | 10.35 | 10.35 |
| Inventories | 81.4 | 131.6 | 441.7 | 401.3 | 445.6 | 490.0 | 699.2 | 997.8 | 1,423.7 | 2,031.6 |
| Inventories, % | 3.47 | 2.9 | 4.03 | 4.4 | 5.19 | 4 | 4 | 4 | 4 | 4 |
| Accounts Payable | 65.2 | 124.4 | 1,321.9 | 1,078.2 | 1,351.9 | 1,106.6 | 1,579.0 | 2,253.1 | 3,215.1 | 4,587.8 |
| Accounts Payable, % | 2.78 | 2.74 | 12.07 | 11.83 | 15.74 | 9.03 | 9.03 | 9.03 | 9.03 | 9.03 |
| Capital Expenditure | -1,267.2 | -1,705.6 | -2,043.1 | -3,447.1 | -3,193.7 | -4,540.2 | -6,478.7 | -9,244.7 | -13,191.7 | -18,823.9 |
| Capital Expenditure, % | -54.03 | -37.6 | -18.65 | -37.81 | -37.2 | -37.06 | -37.06 | -37.06 | -37.06 | -37.06 |
| Tax Rate, % | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 |
| EBITAT | -2,436.1 | 1,305.7 | 3,849.1 | 1,065.3 | 2,522.3 | 931.9 | 1,329.8 | 1,897.5 | 2,707.7 | 3,863.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,700.0 | -1.2 | 3,207.4 | 993.6 | 1,980.9 | 185.2 | -280.7 | -400.6 | -571.6 | -815.6 |
| WACC, % | 4.62 | 4.53 | 4.6 | 4.46 | 4.68 | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,559.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -832 | |||||||||
| Terminal Value | -32,275 | |||||||||
| Present Terminal Value | -25,804 | |||||||||
| Enterprise Value | -27,363 | |||||||||
| Net Debt | 5,017 | |||||||||
| Equity Value | -32,381 | |||||||||
| Diluted Shares Outstanding, MM | 1,912 | |||||||||
| Equity Value Per Share | -16.94 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-loaded WDS financial data.
- Accurate Historical Data: Access to past performance metrics and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA percentage, and WACC.
- Real-Time Calculations: Instantly observe how your inputs influence the valuation of Woodside Energy Group Ltd (WDS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Highlighted Features
- Customizable Forecast Variables: Adjust essential metrics such as production forecasts, cost of goods sold, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- Industry-Leading Precision: Relies on Woodside Energy's actual financial data for accurate valuation assessments.
- Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze outcomes side by side.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Woodside Energy Group Ltd's (WDS) preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV.
- 4. Evaluate Scenarios: Analyze various forecasts to compare different valuation results.
- 5. Utilize with Assurance: Present professional valuation insights to inform your decision-making.
Why Choose This Calculator for Woodside Energy Group Ltd (WDS)?
- Designed for Industry Experts: A sophisticated tool crafted for analysts, CFOs, and energy consultants.
- Comprehensive Data: Woodside’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and key financial metrics.
- User-Friendly Interface: Step-by-step guidance takes you through the entire calculation process.
Who Should Use This Product?
- Individual Investors: Make well-informed decisions regarding the purchase or sale of Woodside Energy Group Ltd (WDS) stock.
- Financial Analysts: Enhance valuation processes with efficient, ready-to-use financial models specific to Woodside Energy Group Ltd (WDS).
- Consultants: Provide expert valuation insights for clients quickly and accurately, focusing on Woodside Energy Group Ltd (WDS).
- Business Owners: Gain an understanding of how large energy companies like Woodside Energy Group Ltd (WDS) are valued to inform your own business strategies.
- Finance Students: Master valuation techniques by utilizing real-world data and scenarios, including those related to Woodside Energy Group Ltd (WDS).
What the Template Contains
- Historical Data: Features Woodside Energy Group Ltd’s (WDS) previous financial results and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of Woodside Energy Group Ltd (WDS).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential parameters such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: An exhaustive overview of Woodside Energy Group Ltd’s (WDS) financial performance.
- Interactive Dashboard: Dynamic visualization of valuation outcomes and future projections.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.