Discounted Cash Flow
Woodside Energy Group Ltd. ADR
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2020 | $2.6b | $-2.9b | $1.3b | -111.9% | $-4.24 |
| 2021 | $5.0b (93.4%) | $1.4b (149.2%) | $2.7b (105.1%) | 28.5% (125.5%) | $2.06 (148.6%) |
| 2022 | $12.1b (141.6%) | $4.7b (227.7%) | $4.1b (49.7%) | 38.6% (35.7%) | $4.30 (108.7%) |
| 2023 | $10.1b (-16.8%) | $1.2b (-74.5%) | $4.4b (8.3%) | 11.9% (-69.3%) | $0.88 (-79.7%) |
| 2024 | $9.5b (-5.8%) | $2.6b (115.2%) | $4.1b (-6.2%) | 27.1% (128.6%) | $1.89 (115.4%) |
| 2025 | $9.3b (-1.5%) | $2.0b (-23.9%) | $5.1b (23.8%) | 20.9% (-22.8%) | $1.43 (-23.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in AUD. Values above are converted to USD for comparison with the US-listed share price.
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.