Woolworths Holdings Ltd banner
W

Woolworths Holdings Ltd
JSE:WHL

Watchlist Manager
Woolworths Holdings Ltd
JSE:WHL
Watchlist
Price: 5 229 Zac -0.78%
Market Cap: 51.2B ZAR

EV/EBITDA

12.7
Current
23%
More Expensive
vs 3-y average of 10.4

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
12.7
=
Enterprise Value
Zac63.4B
/
EBITDA
5.1B

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
12.7
=
Enterprise Value
Zac63.4B
/
EBITDA
5.1B

Valuation Scenarios

Woolworths Holdings Ltd is trading above its 3-year average

If EV/EBITDA returns to its 3-Year Average (10.4), the stock would be worth Zac4 253.3 (19% downside from current price).

Statistics
Positive Scenarios
2/4
Maximum Downside
-19%
Maximum Upside
+8 469%
Average Upside
2 108%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 12.7 Zac5 229
0%
3-Year Average 10.4 Zac4 253.3
-19%
5-Year Average 10.4 Zac4 253.3
-19%
Industry Average 1 092.3 Zac448 054.89
+8 469%
Country Average 13 Zac5 323.55
+2%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
Zac63.4B
/
Dec 2025
5.1B
=
12.7
Current
Zac63.4B
/
Jun 2026
8.5B
=
7.5
Forward
Zac63.4B
/
Jun 2027
9.4B
=
6.8
Forward
Zac63.4B
/
Jun 2028
9.9B
=
6.4
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
ZA
Woolworths Holdings Ltd
JSE:WHL
51.2B ZAR 12.7 29.8
UK
Next PLC
LSE:NXT
16.1B GBP 10.9 18.2
US
Dillard's Inc
NYSE:DDS
9.4B USD 10.3 16.5
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
143.4B MXN 5.2 8.4
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
1.1T JPY 10.4 18.3
US
Macy's Inc
NYSE:M
5.3B USD 3.6 8.3
CN
CCOOP Group Co Ltd
SZSE:000564
32.9B CNY -154.9 -28.8
US
Nordstrom Inc
NYSE:JWN
4.1B USD 5.2 13.9
JP
J.Front Retailing Co Ltd
TSE:3086
578.9B JPY 8.7 20.5
JP
Takashimaya Co Ltd
TSE:8233
543B JPY 8.2 -66.3
BR
Lojas Renner SA
BOVESPA:LREN3
14.4B BRL 3.6 9.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Average EV/EBITDA: 7.9
12.7
5%
2.5
UK
Next PLC
LSE:NXT
10.9
4%
2.7
US
Dillard's Inc
NYSE:DDS
10.3
3%
3.4
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
5.2
7%
0.7
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
10.4
3%
3.5
US
Macy's Inc
NYSE:M
3.6
-1%
N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -154.9 N/A N/A
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
JP
J
J.Front Retailing Co Ltd
TSE:3086
8.7
1%
8.7
JP
Takashimaya Co Ltd
TSE:8233
8.2
3%
2.7
BR
Lojas Renner SA
BOVESPA:LREN3
3.6
0%
N/A

Market Distribution

In line with most companies in South Africa
Percentile
49th
Based on 21 companies
49th percentile
12.7
Low
1.7 — 10.7
Typical Range
10.7 — 13
High
13 —
Distribution Statistics
South Africa
Min 1.7
30th Percentile 10.7
Median 13
70th Percentile 13
Max 1 092.3

Woolworths Holdings Ltd
Glance View

Woolworths Holdings Ltd, a prominent player in the retail landscape, has carved out a distinctive niche by embracing a strategy of offering premium products across its various segments. Born in the bustling streets of Cape Town, South Africa, this retail giant expanded its footprint with an eye on diversifying its product offerings under a unified banner of quality and ethical sourcing. The company operates through key segments including Food, Fashion, Beauty, and Home, with each contributing to Woolworths' robust revenue stream. The Food segment has been particularly successful, setting the stage for Woolworths' unique selling proposition: fresh, organic, and sustainable products that cater to an increasingly discerning consumer base. Its stores are a one-stop shop where consumers indulge in not only grocery shopping but also an upscale retail experience. The company's commitment to sourcing locally grown produce, combined with an emphasis on ethical supply chains, strengthens its value proposition and continues to draw loyal customers. A strategic pillar for Woolworths is its international presence, significantly bolstered by its acquisition of David Jones, an upscale department store chain in Australia. This move marked a bold step in its globalization strategy, as Woolworths aimed to capture the premium retail market beyond African borders. The David Jones acquisition has allowed Woolworths to tap into high-end fashion and luxury categories, expanding its customer base and improving margins. Additionally, Woolworths has embraced digital transformation, investing in e-commerce capabilities to keep pace with changing consumer behaviors and the rise of online shopping. Channeling investments into robust logistical frameworks ensures timely delivery of goods, catering to the online market while maintaining its in-store charm. Woolworths Holdings thrives on a synergetic business model that amalgamates its diverse retail offerings with an ingrained strategy of quality, sustainability, and customer-centricity, ensuring its enduring success amidst the competitive tides of global retail.

WHL Intrinsic Value
6 008.49 Zac
Undervaluation 13%
Intrinsic Value
Price Zac5 229
W
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett