US · WDS
Woodside Energy Group Ltd
- Sector
- Energy · Oil & Gas Exploration & Production
- Headquarters
- Perth, WA 6000
- Website
- woodside.com.au
Price · as of 2025-12-31
$23.53
Market cap 38.83B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.56 | +0.13% |
| Intrinsic Value(DCF) | $13.14 | -44.16% |
| Graham-Dodd Method(GD) | $8.11 | -65.53% |
| Graham Formula(GF) | $9.74 | -58.61% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $18.30 | $29.35 | $1.74 | $10.65 | $17.56 |
| 2012 | $18.82 | $24.52 | $15.06 | $20.85 | $121.09 |
| 2013 | $18.48 | $23.66 | $14.15 | $0.00 | $11.18 |
| 2014 | $15.02 | $28.07 | $41.06 | $2.01 | $95.14 |
| 2015 | $12.22 | $10.93 | $1.73 | $0.00 | $0.00 |
| 2016 | $14.53 | $14.46 | $5.15 | $12.91 | $0.00 |
| 2017 | $14.81 | $13.72 | $6.12 | $9.28 | $7.20 |
| 2018 | $16.87 | $18.26 | $5.02 | $11.59 | $57.08 |
| 2019 | $12.10 | $13.98 | $4.03 | $2.57 | $0.53 |
| 2020 | $14.11 | $14.78 | $2.88 | $0.00 | $71.70 |
| 2021 | $18.40 | $36.25 | $9.75 | $19.58 | $198.94 |
| 2022 | $18.35 | $39.56 | $1.34 | $16.95 | $612.05 |
| 2023 | $17.73 | $16.75 | $0.00 | $0.00 | $0.00 |
| 2024 | $13.92 | $17.27 | $0.00 | $6.68 | $4.87 |
| 2025 | $21.41 | $23.56 | $3.42 | $8.11 | $9.74 |
AI valuation
Our deep-learning model estimates Woodside Energy Group Ltd's (WDS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.56
- Current price
- $23.53
- AI upside
- +0.13%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$13.14
-44.16% upside
Graham-Dodd
$8.11
-65.53% upside
Graham Formula
$9.74
-58.61% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WDS | Woodside Energy Group Ltd | $23.53 | 38.83B | 0% | -44% | -66% | -59% | 14.93 | 1.13 | 3.13 | 5.15 | — | 1.31 | 34.94% | 29.81% | 20.93% | 7.62% | 6.35% | 4.25% | 0.38 | 351.45 | 1.59 | 1.27 | 0.85 | -2406.00% | -148.00% | -18275.00% | -1.93% | 1.33 | -1.81% | 4.96% | 74.00% | 5.09% | 12.50 | -61.84 | 3.72 | 1.49 |
| CQP | Cheniere Energy Partners,… | $61.30 | 29.67B | -16% | -43% | — | +209% | 11.97 | 9.57 | 2.81 | 10.09 | 26.50 | 9.57 | 34.35% | 34.45% | 27.77% | 101.35% | 21.58% | 14.46% | 4.65 | 4.92 | 0.78 | 0.64 | 3.27 | 4518.00% | 2360.00% | -871.00% | 8.51% | 1.62 | 14.96% | 6.84% | 81.80% | 8.16% | 12.06 | 17.39 | 4.15 | 2.36 |
| CTRA | Coterra Energy Inc. | $30.59 | 23.29B | +12% | -29% | -33% | — | 13.97 | 1.40 | 8.72 | 4.98 | 28.50 | 1.40 | 60.41% | 89.13% | 62.41% | 11.34% | 11.56% | 7.84% | 0.01 | 11.96 | 0.09 | 0.09 | 0.03 | 4901.00% | -4962.00% | 29268.00% | 16.77% | 3.08 | 24.99% | 2.84% | 39.70% | 10.22% | 9.83 | 6.00 | 8.77 | 3.30 |
| CVE | Cenovus Energy Inc. | $22.31 | 42.09B | -30% | -59% | -52% | — | 14.73 | 1.83 | 1.17 | 6.95 | 51.26 | 2.02 | 10.46% | 8.82% | 7.91% | 12.80% | 9.25% | 6.55% | 0.54 | 9.39 | 1.57 | 0.98 | 1.38 | 2874.00% | -1398.00% | -1931.00% | 5.89% | 1.30 | 8.19% | 2.48% | 36.60% | 6.80% | 16.46 | 21.18 | 1.45 | 2.44 |
| DVN | Devon Energy Corporation | $43.53 | 27B | +55% | -37% | -32% | +71% | 10.53 | 1.82 | 1.65 | 4.79 | — | 1.91 | 24.71% | 22.04% | 15.43% | 17.86% | 12.77% | 8.64% | 0.57 | 7.39 | 0.98 | 0.79 | 0.99 | -810.00% | 1001.00% | -46565.00% | 11.05% | 1.64 | 13.64% | 2.19% | 23.10% | 9.48% | 9.42 | 11.41 | 2.08 | 2.44 |
| EQT | EQT Corporation | $61.42 | 38.34B | -41% | -42% | -32% | +318% | 16.55 | 1.62 | 4.24 | 7.87 | 2.34 | 1.79 | 48.86% | 34.70% | 22.48% | 10.49% | 8.04% | 5.70% | 0.33 | 7.18 | 0.76 | 0.64 | 1.31 | 70732.00% | 7374.00% | 39498.00% | 7.37% | 2.06 | 9.27% | 1.01% | 16.80% | 4.84% | 14.67 | 16.28 | 5.09 | 2.19 |
| EXE | Expand Energy Corporation | $107.92 | 25.94B | +36% | +602% | -37% | +1,154% | 14.15 | 1.39 | 2.21 | 5.94 | — | 1.39 | 46.51% | 17.49% | 15.62% | 10.07% | 7.10% | 6.48% | 0.27 | 8.67 | 1.01 | 0.88 | 0.87 | -26637.00% | 17595.00% | 2288750.00% | 7.14% | 1.58 | 8.04% | 2.97% | 42.10% | 7.80% | 14.65 | 16.23 | 2.56 | 2.48 |
| FANG | Diamondback Energy, Inc. | $174.08 | 49.88B | +1% | -51% | -44% | +42% | 31.09 | 1.40 | 3.44 | 9.24 | — | 1.40 | 35.16% | 32.73% | 11.07% | 4.45% | 8.01% | 2.41% | 0.39 | 20.16 | 0.42 | 0.32 | 2.01 | -6310.00% | 3631.00% | -19741.00% | 10.12% | 1.90 | 10.33% | 2.23% | 69.50% | 6.12% | 13.44 | 12.63 | 4.40 | 1.59 |
| FSLR | First Solar, Inc. | $197.20 | 21.16B | -30% | -59% | -19% | +125% | 14.02 | 2.25 | 4.11 | 8.85 | 76.97 | 2.27 | 40.62% | 30.59% | 29.28% | 17.45% | 21.92% | 12.01% | 0.05 | 36.18 | 2.67 | 1.84 | -1.07 | 1822.00% | 2409.00% | -48537.00% | 5.54% | 0.91 | 16.86% | 0.00% | 0.00% | 6.62% | 11.95 | 16.07 | 3.65 | 4.53 |
| OXY | Occidental Petroleum Corp… | $53.08 | 52.35B | -15% | -48% | -54% | — | 22.32 | 1.47 | 2.45 | 6.59 | — | 1.47 | 33.78% | 17.24% | 10.97% | 6.75% | 4.28% | 2.75% | 0.66 | 4.14 | 0.94 | 0.56 | 1.93 | -3402.00% | -2032.00% | -715.00% | 7.76% | 1.12 | 7.01% | 3.01% | 67.30% | 8.69% | 20.11 | 18.23 | 3.47 | 1.37 |
| TRGP | Targa Resources Corp. | $235.80 | 50.62B | -24% | -57% | -100% | -60% | 27.98 | 16.79 | 3.01 | 14.17 | 57.76 | 36.37 | 26.51% | 20.11% | 10.76% | 65.06% | 14.65% | 7.68% | 5.68 | 4.04 | 0.67 | 0.46 | 3.56 | 4843.00% | 306.00% | -1459.00% | 1.13% | 1.10 | 3.15% | 1.59% | 44.40% | 2.83% | 19.96 | 117.76 | 4.01 | 2.61 |
About Woodside Energy Group Ltd
Woodside Energy Group Ltd engages in the exploration, evaluation, development, production, marketing, and sale of hydrocarbons in Oceania, Asia, Canada, Africa, and internationally. The company produces liquefied natural gas, pipeline natural gas, condensate, liquefied petroleum gas, and crude oil. It holds interests in the Greater Browse, Greater Sunrise, Greater Pluto, Greater Exmouth, North West Shelf, Wheatstone, Julimar-Brunello, Canada, Senegal, Greater Scarborough, and Myanmar projects. The company was formerly known as Woodside Petroleum Ltd and changed its name to Woodside Energy Group Ltd in May 2022. Woodside Energy Group Ltd was founded in 1954 and is headquartered in Perth, Australia.
- CEO
- Elizabeth Westcott
- Employees
- 4.72K
- Beta
- -0.07
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.14 ÷ $23.53) − 1 = -44.16% (DCF, example).