First Time Loading...

ARN Media Ltd
ASX:A1N

Watchlist Manager
ARN Media Ltd Logo
ARN Media Ltd
ASX:A1N
Watchlist
Price: 0.855 AUD 1.79% Market Closed
Updated: May 14, 2024

Intrinsic Value

ARN Media Ltd is a AU-based company operating in Media industry. [ Read More ]

The intrinsic value of one A1N stock under the Base Case scenario is 1.698 AUD. Compared to the current market price of 0.855 AUD, ARN Media Ltd is Undervalued by 50%.

Key Points:
A1N Intrinsic Value
Base Case
1.698 AUD
Undervaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
ARN Media Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling A1N stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
ARN Media Ltd

Provide an overview of the primary business activities
of ARN Media Ltd.

What unique competitive advantages
does ARN Media Ltd hold over its rivals?

What risks and challenges
does ARN Media Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for ARN Media Ltd.

Provide P/S
for ARN Media Ltd.

Provide P/E
for ARN Media Ltd.

Provide P/OCF
for ARN Media Ltd.

Provide P/FCFE
for ARN Media Ltd.

Provide P/B
for ARN Media Ltd.

Provide EV/S
for ARN Media Ltd.

Provide EV/GP
for ARN Media Ltd.

Provide EV/EBITDA
for ARN Media Ltd.

Provide EV/EBIT
for ARN Media Ltd.

Provide EV/OCF
for ARN Media Ltd.

Provide EV/FCFF
for ARN Media Ltd.

Provide EV/IC
for ARN Media Ltd.

Show me price targets
for ARN Media Ltd made by professional analysts.

What are the Revenue projections
for ARN Media Ltd?

How accurate were the past Revenue estimates
for ARN Media Ltd?

What are the Net Income projections
for ARN Media Ltd?

How accurate were the past Net Income estimates
for ARN Media Ltd?

What are the EPS projections
for ARN Media Ltd?

How accurate were the past EPS estimates
for ARN Media Ltd?

What are the EBIT projections
for ARN Media Ltd?

How accurate were the past EBIT estimates
for ARN Media Ltd?

Compare the revenue forecasts
for ARN Media Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of ARN Media Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of ARN Media Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of ARN Media Ltd compared to its peers.

Compare the P/E ratios
of ARN Media Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing ARN Media Ltd with its peers.

Analyze the financial leverage
of ARN Media Ltd compared to its main competitors.

Show all profitability ratios
for ARN Media Ltd.

Provide ROE
for ARN Media Ltd.

Provide ROA
for ARN Media Ltd.

Provide ROIC
for ARN Media Ltd.

Provide ROCE
for ARN Media Ltd.

Provide Gross Margin
for ARN Media Ltd.

Provide Operating Margin
for ARN Media Ltd.

Provide Net Margin
for ARN Media Ltd.

Provide FCF Margin
for ARN Media Ltd.

Show all solvency ratios
for ARN Media Ltd.

Provide D/E Ratio
for ARN Media Ltd.

Provide D/A Ratio
for ARN Media Ltd.

Provide Interest Coverage Ratio
for ARN Media Ltd.

Provide Altman Z-Score Ratio
for ARN Media Ltd.

Provide Quick Ratio
for ARN Media Ltd.

Provide Current Ratio
for ARN Media Ltd.

Provide Cash Ratio
for ARN Media Ltd.

What is the historical Revenue growth
over the last 5 years for ARN Media Ltd?

What is the historical Net Income growth
over the last 5 years for ARN Media Ltd?

What is the current Free Cash Flow
of ARN Media Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for ARN Media Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
ARN Media Ltd

Current Assets 102.4m
Cash & Short-Term Investments 18.9m
Receivables 80.5m
Other Current Assets 3m
Non-Current Assets 533.9m
Long-Term Investments 71.4m
PP&E 126.3m
Intangibles 332.5m
Other Non-Current Assets 3.7m
Current Liabilities 55.4m
Accounts Payable 32.5m
Other Current Liabilities 23m
Non-Current Liabilities 301m
Long-Term Debt 156.6m
Other Non-Current Liabilities 144.4m
Efficiency

Earnings Waterfall
ARN Media Ltd

Revenue
334.3m AUD
Cost of Revenue
-22.6m AUD
Gross Profit
311.7m AUD
Operating Expenses
-275.7m AUD
Operating Income
36.1m AUD
Other Expenses
-45.8m AUD
Net Income
-9.8m AUD

Free Cash Flow Analysis
ARN Media Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

A1N Profitability Score
Profitability Due Diligence

ARN Media Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative Free Cash Flow
Positive 3-Years Revenue Growth
ROE is Increasing
47/100
Profitability
Score

ARN Media Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

A1N Solvency Score
Solvency Due Diligence

ARN Media Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
30/100
Solvency
Score

ARN Media Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

A1N Price Targets Summary
ARN Media Ltd

Wall Street analysts forecast A1N stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for A1N is 0.957 AUD with a low forecast of 0.788 AUD and a high forecast of 1.208 AUD.

Lowest
Price Target
0.788 AUD
8% Downside
Average
Price Target
0.957 AUD
12% Upside
Highest
Price Target
1.208 AUD
41% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

A1N Price
ARN Media Ltd

1M 1M
+1%
6M 6M
-9%
1Y 1Y
-15%
3Y 3Y
-45%
5Y 5Y
-43%
10Y 10Y
-57%
Annual Price Range
0.855
52w Low
0.76
52w High
1.08
Price Metrics
Average Annual Return -6%
Standard Deviation of Annual Returns 29.24%
Max Drawdown -61%
Shares Statistics
Market Capitalization 267.7m AUD
Shares Outstanding 312 062 164
Percentage of Shares Shorted
N/A

A1N Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

ARN Media Ltd Logo
ARN Media Ltd

Country

Australia

Industry

Media

Market Cap

267.7m AUD

Dividend Yield

8.42%

Description

ARN Media Ltd is a AU-based company operating in Media industry. The company is headquartered in Macquarie, New South Wales. ARN Media Limited, formerly HT&E Limited, is an Australia-based broadcast and on-demand audio company. The firm owns approximately 58 radio stations across 33 markets plus 46 digital audio broadcasting (DAB+) stations nationwide. The firm's portfolio of brands includes KIIS Network, Pure Gold Network, CADA, Regional, iHeartRadio, and iHeartPodcast Network. KIIS Network includes KIIS stations, KIIS 1065, KIIS 101.1, and KIIS 97.3. Pure Gold Network delivers a combination of music, intelligent content and timeless entertainment to the Gen X audience. Its digital entertainment platform iHeartRadio app is an all-in-one radio, music streaming, podcast, and live events platform available to Australians in every state. Audiences can also access their favorite stations in Australia from ARN, Special Broadcasting Service (SBS) and stations from New Zealand and the United States. Its iHeartPodcast Network Australia is the preeminent podcast destination for creators, brands and audiences.

Contact

NEW SOUTH WALES
MACQUARIE
3 Byfield Street
+61288999999
https://arn.com.au/

IPO

1992-05-07

Employees

-

Officers

CEO, MD & Executive Director
Mr. Ciaran Davis
Chief Financial Officer
Mr. Andrew Nye C.A.
Chief Legal Officer & Company Secretary
Mr. Jeremy Child L.L.B., M.Sc.

See Also

Discover More
What is the Intrinsic Value of one A1N stock?

The intrinsic value of one A1N stock under the Base Case scenario is 1.698 AUD.

Is A1N stock undervalued or overvalued?

Compared to the current market price of 0.855 AUD, ARN Media Ltd is Undervalued by 50%.