As of 2026-05-26, the Intrinsic Value of Woodside Petroleum Ltd (WPL.AX) is 36.11 AUD. This WPL.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.14 AUD, the upside of Woodside Petroleum Ltd is 19.80%.
The range of the Intrinsic Value is 26.95 - 54.38 AUD
Based on its market price of 30.14 AUD and our intrinsic valuation, Woodside Petroleum Ltd (WPL.AX) is undervalued by 19.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.95 - 54.38 | 36.11 | 19.8% |
| DCF (Growth 10y) | 26.41 - 48.60 | 33.92 | 12.5% |
| DCF (EBITDA 5y) | 26.59 - 44.06 | 35.35 | 17.3% |
| DCF (EBITDA 10y) | 26.52 - 42.09 | 33.98 | 12.7% |
| Fair Value | 16.30 - 16.30 | 16.30 | -45.93% |
| P/E | (33.53) - 35.09 | (1.08) | -103.6% |
| EV/EBITDA | 11.79 - 69.29 | 37.04 | 22.9% |
| EPV | 9.05 - 12.66 | 10.86 | -64.0% |
| DDM - Stable | (18.22) - (41.95) | (30.08) | -199.8% |
| DDM - Multi | 15.27 - 28.01 | 19.83 | -34.2% |
| Market Cap (mil) | 29,602.30 |
| Beta | 1.43 |
| Outstanding shares (mil) | 982.16 |
| Enterprise Value (mil) | 34,894.04 |
| Market risk premium | 4.74% |
| Cost of Equity | 11.95% |
| Cost of Debt | 4.25% |
| WACC | 9.72% |