DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Woodside Energy Group Ltd (WDS)

Energy | Oil & Gas Exploration & Production

Today's Price

$22.77

Today's Fair Value

$20.04 -11.99%

Margin of Safety

-13.62%

Projected Value (5Y)

$32.28 +41.77%

Dividends Paid (5Y)

$7.40

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 15.35% | CAGR (5y): 62.04%

Diluted Shares Growth Rate

Regression: 10.47% | CAGR (5y): 15%

Dividend Growth Rate

Regression: -2.08% | CAGR (5y): 22.53%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.02x)

Discount Rate