
Treasury Wine Estates Ltd
ASX:TWE

Intrinsic Value
The intrinsic value of one
TWE
stock under the Base Case scenario is
15.25
AUD.
Compared to the current market price of 9.86 AUD,
Treasury Wine Estates Ltd
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Treasury Wine Estates Ltd
Fundamental Analysis

Heightened geopolitical tensions and punitive tariffs on Australian wine exports to China pose ongoing threats to Treasury Wine Estates’ most profitable growth market, jeopardizing a swift return to historical revenue levels.
The company’s successful diversification beyond the Chinese market—particularly in the U.S. and other parts of Asia—could drive strong, sustainable growth as it mitigates overreliance on any single region.

Revenue & Expenses Breakdown
Treasury Wine Estates Ltd
Balance Sheet Decomposition
Treasury Wine Estates Ltd
Current Assets | 2.4B |
Cash & Short-Term Investments | 474.7m |
Receivables | 785m |
Other Current Assets | 1.1B |
Non-Current Assets | 6B |
PP&E | 2.3B |
Intangibles | 2.3B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Treasury Wine Estates Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Treasury Wine Estates Ltd
Revenue
|
3.1B
AUD
|
Cost of Revenue
|
-1.6B
AUD
|
Gross Profit
|
1.4B
AUD
|
Operating Expenses
|
-1.1B
AUD
|
Operating Income
|
343.4m
AUD
|
Other Expenses
|
-190.3m
AUD
|
Net Income
|
153.1m
AUD
|
TWE Profitability Score
Profitability Due Diligence
Treasury Wine Estates Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Treasury Wine Estates Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
TWE Solvency Score
Solvency Due Diligence
Treasury Wine Estates Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Treasury Wine Estates Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TWE Price Targets Summary
Treasury Wine Estates Ltd
According to Wall Street analysts, the average 1-year price target for
TWE
is 13.8 AUD
with a low forecast of 11.66 AUD and a high forecast of 16.28 AUD.
Dividends
Current shareholder yield for TWE is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
TWE
stock under the Base Case scenario is
15.25
AUD.
Compared to the current market price of 9.86 AUD,
Treasury Wine Estates Ltd
is
Undervalued by 35%.