
ARN Media Ltd
ASX:A1N

Intrinsic Value
The intrinsic value of one
A1N
stock under the Base Case scenario is
1.651
AUD.
Compared to the current market price of 0.475 AUD,
ARN Media Ltd
is
Undervalued by 71%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ARN Media Ltd
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
ARN Media Ltd
Balance Sheet Decomposition
ARN Media Ltd
Current Assets | 325.5m |
Cash & Short-Term Investments | 15.5m |
Receivables | 51m |
Other Current Assets | 259.1m |
Non-Current Assets | 509.8m |
Long-Term Investments | 62.3m |
PP&E | 115m |
Intangibles | 329.9m |
Other Non-Current Assets | 2.6m |
Free Cash Flow Analysis
ARN Media Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
ARN Media Ltd
Revenue
|
339.9m
AUD
|
Cost of Revenue
|
-21.8m
AUD
|
Gross Profit
|
318.1m
AUD
|
Operating Expenses
|
-285.5m
AUD
|
Operating Income
|
32.6m
AUD
|
Other Expenses
|
-45.9m
AUD
|
Net Income
|
-13.4m
AUD
|
A1N Profitability Score
Profitability Due Diligence
ARN Media Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
ARN Media Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
A1N Solvency Score
Solvency Due Diligence
ARN Media Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
ARN Media Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
A1N Price Targets Summary
ARN Media Ltd
According to Wall Street analysts, the average 1-year price target for
A1N
is 0.518 AUD
with a low forecast of 0.404 AUD and a high forecast of 0.683 AUD.
Dividends
Current shareholder yield for A1N is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
A1N
stock under the Base Case scenario is
1.651
AUD.
Compared to the current market price of 0.475 AUD,
ARN Media Ltd
is
Undervalued by 71%.