Woolworths Group Ltd
ASX:WOW

Watchlist Manager
Woolworths Group Ltd Logo
Woolworths Group Ltd
ASX:WOW
Watchlist
Price: 30.27 AUD -1.18% Market Closed
Market Cap: 36.9B AUD
Have any thoughts about
Woolworths Group Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one WOW stock under the Base Case scenario is 62.23 AUD. Compared to the current market price of 30.27 AUD, Woolworths Group Ltd is Undervalued by 51%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WOW Relative Value
Base Case
62.23 AUD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
95
vs Industry
37
Median 3Y
0.7
Median 5Y
0.7
Industry
0.6
Forward
0.5
More Details
342.4
P/E
P/E
Price to Earnings
342.4
vs History
7
vs Industry
19
Median 3Y
23.5
Median 5Y
23.9
Industry
16.9
Forward
22.2
More Details
8.5
P/OCF
P/OCF
Price to OCF
8.5
vs History
87
vs Industry
33
Median 3Y
10
Median 5Y
10
Industry
8
More Details
30.3
P/FCFE
P/FCFE
Price to FCFE
30.3
vs History
50
vs Industry
16
Median 3Y
30.4
Median 5Y
30.4
Industry
15.7
More Details
6.8
P/B
P/B
Price to Book Value
6.8
vs History
57
vs Industry
5
Median 3Y
7.4
Median 5Y
7.1
Industry
1.6
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
92
vs Industry
34
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
Forward
0.7
More Details
2.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.7
vs History
92
vs Industry
29
Median 3Y
3.4
Median 5Y
3.5
Industry
2.3
More Details
31
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
31
vs History
25
vs Industry
5
Median 3Y
21.6
Median 5Y
21.9
Industry
8.6
Forward
8.5
More Details
31
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
31
vs History
25
vs Industry
8
Median 3Y
21.6
Median 5Y
21.9
Industry
12.9
Forward
16.1
More Details
11.5
EV/OCF
EV/OCF
Enterprise Value to OCF
11.5
vs History
82
vs Industry
29
Median 3Y
12.8
Median 5Y
12.7
Industry
9.2
More Details
27.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
27.6
vs History
44
vs Industry
20
Median 3Y
29.9
Median 5Y
27.6
Industry
12.9
More Details
2
EV/IC
EV/IC
Enterprise Value to IC
2
vs History
74
vs Industry
17
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1
More Details

Multiples Across Competitors

WOW Competitors Multiples
Woolworths Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Woolworths Group Ltd
ASX:WOW
37B AUD 0.5 342.4 31 31
ZA
Shoprite Holdings Ltd
JSE:SHP
161.3B Zac 0 0 0 0
CA
Alimentation Couche-Tard Inc
TSX:ATD
73.9B CAD 0.7 19.9 10.9 16.5
US
Kroger Co
NYSE:KR
42.6B USD 0.3 15.5 7 12.3
CA
Loblaw Companies Ltd
TSX:L
57.1B CAD 0.9 25.6 10.2 17.7
JP
Seven & i Holdings Co Ltd
TSE:3382
6.5T JPY 0.5 32.9 8.6 17.9
ZA
Pick N Pay Stores Ltd
JSE:PIK
32.4B Zac 0 0 0 0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
30.8B EUR 0.3 16.8 6.6 15
UK
Tesco PLC
LSE:TSCO
24.7B GBP 0.4 18.8 7.1 11.4
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 4.4 89.3 54.4 66.7
CA
George Weston Ltd
TSX:WN
30B CAD 0.5 48.9 6.3 9.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Woolworths Group Ltd
ASX:WOW
Average EV/EBITDA: 15.8
31
61%
0.5
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
8%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.9
8%
1.4
US
Kroger Co
NYSE:KR
7
10%
0.7
CA
Loblaw Companies Ltd
TSX:L
10.2
5%
2
JP
Seven & i Holdings Co Ltd
TSE:3382
8.6
1%
8.6
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
21%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.6
5%
1.3
UK
Tesco PLC
LSE:TSCO
7.1
4%
1.8
IN
Avenue Supermarts Ltd
NSE:DMART
54.4
21%
2.6
CA
George Weston Ltd
TSX:WN
6.3
3%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Woolworths Group Ltd
ASX:WOW
Average EV/EBIT: 22
31
31%
1
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
13%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.5
9%
1.8
US
Kroger Co
NYSE:KR
12.3
16%
0.8
CA
Loblaw Companies Ltd
TSX:L
17.7
11%
1.6
JP
Seven & i Holdings Co Ltd
TSE:3382
17.9
-4%
N/A
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
109%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15
13%
1.2
UK
Tesco PLC
LSE:TSCO
11.4
6%
1.9
IN
Avenue Supermarts Ltd
NSE:DMART
66.7
21%
3.2
CA
George Weston Ltd
TSX:WN
9.9
9%
1.1

See Also

Summary
WOW intrinsic value, competitors valuation, and company profile.
DCF Valuation
WOW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WOW stock valuation using valuation multiples.
Wall Street Estimates
WOW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WOW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 216,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.