Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
The historical rank and industry rank for Woolworths Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:
FRA:WN3'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.93 Med: 2.06 Max: 5.24
Current: 0.93
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Woolworths Holdings was 5.24. The lowest was 0.93. And the median was 2.06.
FRA:WN3's Price-to-Projected-FCF is ranked worse than 59.82% of 764
companies
in the Retail - Cyclical industry
Industry Median: 0.74
vs FRA:WN3: 0.93
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Woolworths Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
2.08
/
2.2391565701371
=
0.93
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Woolworths Holdings Intrinsic Value: Projected FCF Related Terms
Woolworths Holdings Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Woolworths Holdings's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
FRA:WN3 vs DDS, M: Intrinsic Value: Projected FCF Comparison
For the Department Stores subindustry, Woolworths Holdings's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Woolworths Holdings Price-to-Projected-FCF vs Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, Woolworths Holdings's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Woolworths Holdings's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of €2.23 mean?
Woolworths Holdings (FRA:WN3) has a Intrinsic Value: Projected FCF of €2.23 as of Sep. 11, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Woolworths Holdings and its competitors. According to the industry distribution chart, Woolworths Holdings ranks #457 out of 764 companies in the Retail - Cyclical industry, placing it in the top 59.8%.
Is Woolworths Holdings' Intrinsic Value: Projected FCF too high?
Woolworths Holdings' current Intrinsic Value: Projected FCF is €2.23. Based on the distribution chart, Woolworths Holdings ranks #457 out of 764 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, Woolworths Holdings has a GF Score™ of 63/100, reflecting its overall financial health beyond just this single metric.
How does Woolworths Holdings' Intrinsic Value: Projected FCF compare to DDS and M?
According to the Retail - Cyclical industry distribution chart, Woolworths Holdings ranks #457 out of 764 companies for Intrinsic Value: Projected FCF. This places Woolworths Holdings in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.74. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Retail - Cyclical company?
The median Intrinsic Value: Projected FCF among Retail - Cyclical companies is 0.74, based on 764 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Woolworths Holdings and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.74 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Woolworths Holdings's current Intrinsic Value: Projected FCF is €2.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Woolworths Holdings stock overvalued right now?
Woolworths Holdings (FRA:WN3) has a current Intrinsic Value: Projected FCF of €2.23. The stock's GF Value™ is €3.50, compared to a current price of €2.08 — trading 40.6% below its estimated fair value. The current Intrinsic Value: Projected FCF is €2.23. Woolworths Holdings' overall GF Score™ is 63/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Woolworths Holdings (FRA:WN3), the current Intrinsic Value: Projected FCF is €2.23 as of Sep. 11, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Woolworths Holdings (FRA:WN3) Overvalued in 2026?
Based on GuruFocus' analysis, Woolworths Holdings stock appears to be undervalued.
The current stock price of €2.08 is trading 40.6% below its estimated GF Value™ of €3.50.
Key valuation signals for FRA:WN3:
Intrinsic Value: Projected FCF: €2.23
GF Value™: €3.50 vs. price of €2.08 (40.6% below fair value)
No single metric tells the full story. See the FRA:WN3 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Woolworths Holdings Ltd is a southern hemisphere retail Group. Its current operations are conducted through its two operating subsidiaries. The segments involve: Fashion, Beauty and Home; Food; Logistics; Woolworths Financial Services; Country Road Group; and Treasury. It derives maximum revenue from Food Segment. Geographically, It operates iun South Africa, Australia and New Zealand and Rest of Africa.
63GF Score
Get the complete analysis for FRA:WN3
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
FRA:WN3 has been successfully added to your 
