investorscraft@gmail.com

Intrinsic ValueWoodside Energy Group Ltd (WDS.L)

Previous Close£1,260.00
Intrinsic Value
Upside potential
Previous Close
£1,260.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Woodside Energy Group Ltd is a leading global energy company specializing in the exploration, production, and sale of hydrocarbons, with a strong focus on liquefied natural gas (LNG), pipeline gas, condensate, and crude oil. The company operates across key regions including Oceania, Africa, the Americas, and Asia, leveraging a diversified portfolio of high-profile projects such as Pluto LNG, Northwest Shelf, and Scarborough. Woodside’s integrated business model spans the entire value chain, from upstream exploration to downstream marketing, positioning it as a critical player in the transition to cleaner energy solutions. Its strategic assets, including the Pluto Train 2 and Browse projects, underscore its commitment to scaling LNG production to meet growing global demand. As a major LNG exporter, Woodside benefits from long-term contracts and partnerships, ensuring stable cash flows while navigating volatile commodity markets. The company’s recent rebranding to Woodside Energy Group reflects its evolving focus on sustainable energy, including investments in solar projects and carbon capture technologies, aligning with broader industry shifts toward decarbonization.

Revenue Profitability And Efficiency

Woodside reported revenue of £13.99 billion for FY 2023, with net income of £1.66 billion, reflecting robust operational performance despite fluctuating energy prices. The company’s diluted EPS stood at 0.88 GBp, supported by efficient cost management and high-margin LNG sales. Operating cash flow was strong at £6.15 billion, though capital expenditures of £5.29 billion indicate significant reinvestment in growth projects, particularly in LNG infrastructure and exploration.

Earnings Power And Capital Efficiency

Woodside’s earnings power is underpinned by its diversified LNG portfolio, which provides stable cash flows through long-term contracts. The company’s capital efficiency is evident in its ability to fund major projects like Scarborough and Pluto Train 2 while maintaining disciplined spending. Operating cash flow coverage of capital expenditures demonstrates prudent financial management, though high debt levels warrant monitoring.

Balance Sheet And Financial Health

Woodside’s balance sheet shows £1.74 billion in cash and equivalents against total debt of £6.5 billion, indicating moderate leverage. The company’s liquidity position remains solid, supported by strong operating cash flows. However, its debt-to-equity ratio suggests a balanced but cautious approach to financing growth, with room for optimization as major projects come online.

Growth Trends And Dividend Policy

Woodside is focused on expanding its LNG capacity, with key projects like Scarborough and Pluto Train 2 driving future growth. The company paid a dividend of 99 GBp per share in FY 2023, reflecting its commitment to shareholder returns. Growth trends are tied to global LNG demand, with Asia-Pacific markets offering significant upside potential.

Valuation And Market Expectations

With a market cap of £23.92 billion and a beta of 0.745, Woodside is viewed as a relatively stable energy play. Investors likely price in long-term LNG demand growth, though near-term volatility in oil and gas markets could impact sentiment. The company’s valuation reflects its strategic assets and growth pipeline, balanced against sector-wide risks.

Strategic Advantages And Outlook

Woodside’s strategic advantages include its diversified LNG portfolio, operational expertise, and strong market positioning in Asia-Pacific. The company is well-positioned to capitalize on the global energy transition, though its outlook depends on successful project execution and commodity price stability. Investments in renewables and carbon reduction initiatives may further enhance its competitive edge over the long term.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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