Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Australia
/
Energy
/
Woodside Energy Group
WDS
Woodside Energy Group
Scarborough And Louisiana LNG Projects Will Falter Under Renewables Pressure
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 15 Analysts
Published
23 Jul 25
Updated
21 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
AU$23.19
14.3% overvalued
intrinsic discount
21 Aug
AU$26.51
Loading
1Y
2.1%
7D
-0.9%
Author's Valuation
AU$23.2
14.3% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
AU$23.2
14.3% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-4b
16b
2014
2017
2020
2023
2025
2026
2028
Revenue US$11.7b
Earnings US$931.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.60%
Oil and Gas revenue growth rate
7.24%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.95%
Calculation
US$931.67m
Earnings '28
x
37.19x
PE Ratio '28
=
US$34.65b
Market Cap '28
US$34.65b
Market Cap '28
/
1.90b
No. shares '28
=
US$18.25
Share Price '28
US$18.25
Share Price '28
Discounted to 2025 @ 6.96% p.a.
=
US$14.91
Fair Value '25
US$14.91
Fair Value '25
Converted to AUD @ 1.5546 USD/AUD Exchange Rate
=
AU$23.18
Fair Value '25