ARN Media Ltd
ASX:A1N

Watchlist Manager
ARN Media Ltd Logo
ARN Media Ltd
ASX:A1N
Watchlist
Price: 0.475 AUD -3.06% Market Closed
Market Cap: 148.7m AUD

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:

A1N Intrinsic Value
1.651 AUD
Undervaluation 71%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
ARN Media Ltd

What is Valuation History?
Compare A1N to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about A1N?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about ARN Media Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
ARN Media Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
Declining Gross Margin
40/100
Profitability
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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
26/100
Solvency
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

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 0.518 AUD with a low forecast of 0.404 AUD and a high forecast of 0.683 AUD.

Lowest
Price Target
0.404 AUD
15% Downside
Average
Price Target
0.518 AUD
9% Upside
Highest
Price Target
0.683 AUD
44% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one A1N stock?

The intrinsic value of one A1N stock under the Base Case scenario is 1.651 AUD.

Is A1N stock undervalued or overvalued?

Compared to the current market price of 0.475 AUD, ARN Media Ltd is Undervalued by 71%.

Back to Top