This project is a discounted cash flow valuation of Woolworths Group (ASX: WOW) as at 28 May 2026.
- The valuation has been undertaken using a levered discounted cash flow using free cash flows from equity with an adjusted present value-style tax shield decoupling.
- Many project inputs are taken from the Study (physicals, costs) to build the project model, with a corporate level model overlaid considering financing (debt and equity) along with overheads.
Find model and slides here.
