Woolworths Group Ltd
ASX:WOW

Watchlist Manager
Woolworths Group Ltd Logo
Woolworths Group Ltd
ASX:WOW
Watchlist
Price: 29.375 AUD -0.05% Market Closed
Market Cap: 35.9B AUD

Relative Value

The Relative Value of one WOW stock under the Base Case scenario is hidden AUD. Compared to the current market price of 29.375 AUD, Woolworths Group Ltd is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
44
Median 3Y
0.6
Median 5Y
0.7
Industry
0.6
Forward
0.5
vs History
19
vs Industry
22
Median 3Y
27
Median 5Y
25.7
Industry
17.2
Forward
23.3
vs History
85
vs Industry
29
Median 3Y
9.4
Median 5Y
9.9
Industry
8.6
vs History
87
vs Industry
21
Median 3Y
29.8
Median 5Y
26.1
Industry
17.3
vs History
38
vs Industry
7
Median 3Y
7.4
Median 5Y
7.1
Industry
1.7
vs History
92
vs Industry
39
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
Forward
0.7
vs History
92
vs Industry
35
Median 3Y
3
Median 5Y
3.4
Industry
2.3
vs History
39
vs Industry
16
Median 3Y
21.3
Median 5Y
22
Industry
8.5
Forward
8.3
vs History
39
vs Industry
24
Median 3Y
21.3
Median 5Y
22
Industry
13.2
Forward
16.5
vs History
84
vs Industry
23
Median 3Y
12.4
Median 5Y
12.8
Industry
10.1
vs History
66
vs Industry
10
Median 3Y
27.3
Median 5Y
27.3
Industry
14.4
vs History
82
vs Industry
20
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

WOW Competitors Multiples
Woolworths Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Woolworths Group Ltd
ASX:WOW
35.9B AUD 0.5 37.3 22.9 22.9
ZA
Shoprite Holdings Ltd
JSE:SHP
150.1B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.8B CAD 1.2 30.2 12.5 20.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
69.4B CAD 0.7 19.1 10.1 16.1
US
Kroger Co
NYSE:KR
41.9B USD 0.3 15.5 7.4 13.5
UK
Tesco PLC
LSE:TSCO
30.7B GBP 0.4 20.1 8 12.7
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.5B EUR 0.3 16.9 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.3T JPY 0.4 21.3 7.9 17.9
IN
Avenue Supermarts Ltd
NSE:DMART
2.6T INR 4 93.9 55 69
ZA
Pick N Pay Stores Ltd
JSE:PIK
26.7B Zac 0 0 0 0
CA
George Weston Ltd
TSX:WN
37.4B CAD 0.6 25.2 7.2 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Woolworths Group Ltd
ASX:WOW
Average EV/EBITDA: 15.3
22.9
47%
0.5
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
29%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.5
5%
2.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.1
7%
1.4
US
Kroger Co
NYSE:KR
7.4
8%
0.9
UK
Tesco PLC
LSE:TSCO
8
3%
2.7
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
7%
1
JP
Seven & i Holdings Co Ltd
TSE:3382
7.9
-1%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
55
20%
2.7
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
13%
N/A
CA
George Weston Ltd
TSX:WN
7.2
4%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Woolworths Group Ltd
ASX:WOW
Average EV/EBIT: 22.1
22.9
18%
1.3
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
10%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.5
10%
2
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.1
8%
2
US
Kroger Co
NYSE:KR
13.5
10%
1.4
UK
Tesco PLC
LSE:TSCO
12.7
4%
3.2
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
17.9
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
69
20%
3.5
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
28%
N/A
CA
George Weston Ltd
TSX:WN
10.7
9%
1.2