investorscraft@gmail.com

Intrinsic ValueWoodside Energy Group Ltd (WDS)

Previous Close$17.62
Intrinsic Value
Upside potential
Previous Close
$17.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Woodside Energy Group Ltd operates as a global energy company specializing in the exploration, development, production, and marketing of hydrocarbons, primarily liquefied natural gas (LNG), oil, and gas. The company’s revenue model is anchored in long-term contracts for LNG and oil sales, supplemented by spot market transactions. Woodside holds a strong position in the Asia-Pacific energy market, leveraging its extensive portfolio of high-quality assets, including the Pluto LNG and North West Shelf projects. The company’s strategic focus on LNG aligns with global energy transition trends, positioning it as a key supplier to growing demand centers in Asia. Woodside’s integrated operations, from upstream production to downstream marketing, provide resilience against commodity price volatility. Its recent merger with BHP’s petroleum business has further strengthened its scale and diversification, enhancing its competitive edge in a capital-intensive industry.

Revenue Profitability And Efficiency

Woodside reported revenue of $13.18 billion for the period, with net income of $3.57 billion, reflecting robust profitability. The company’s diluted EPS stood at $1.87, supported by strong operational cash flow of $5.85 billion. Capital expenditures totaled $4.90 billion, indicating significant reinvestment in growth projects. These metrics highlight efficient capital allocation and a solid margin profile, driven by high-margin LNG and oil production.

Earnings Power And Capital Efficiency

Woodside’s earnings power is underscored by its ability to generate substantial operating cash flow, which funds both growth initiatives and shareholder returns. The company’s capital efficiency is evident in its disciplined investment approach, balancing project development with financial returns. Its diversified asset base mitigates risks associated with individual projects, ensuring stable earnings across market cycles.

Balance Sheet And Financial Health

Woodside maintains a solid balance sheet with $3.92 billion in cash and equivalents, providing liquidity for operations and investments. Total debt of $11.62 billion reflects prudent leverage, supported by strong cash flow generation. The company’s financial health is further reinforced by its ability to cover interest obligations and maintain flexibility for strategic opportunities.

Growth Trends And Dividend Policy

Woodside’s growth is driven by its LNG-focused strategy, with expansion projects like Scarborough and Pluto Train 2 expected to bolster future production. The company has a shareholder-friendly dividend policy, distributing $1.22 per share, reflecting its commitment to returning capital while funding growth. This balance positions Woodside to capitalize on energy demand trends while rewarding investors.

Valuation And Market Expectations

Woodside’s valuation reflects its position as a leading LNG producer, with market expectations centered on its ability to execute growth projects and navigate energy transition challenges. The company’s earnings multiple and dividend yield are competitive within the energy sector, appealing to income-focused investors and those bullish on long-term LNG demand.

Strategic Advantages And Outlook

Woodside’s strategic advantages include its integrated operations, high-quality asset base, and strong market positioning in LNG. The outlook remains positive, supported by global energy demand and the company’s disciplined growth strategy. Risks include commodity price volatility and regulatory changes, but Woodside’s scale and diversification provide resilience.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount