Ai-Media Technologies Ltd
ASX:AIM

Watchlist Manager
Ai-Media Technologies Ltd Logo
Ai-Media Technologies Ltd
ASX:AIM
Watchlist
Price: 0.755 AUD 0.67% Market Closed
Market Cap: 157.7m AUD

Intrinsic Value

The intrinsic value of one AIM stock under the Base Case scenario is 0.599 AUD. Compared to the current market price of 0.755 AUD, Ai-Media Technologies Ltd is Overvalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AIM Intrinsic Value
0.599 AUD
Overvaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Ai-Media Technologies Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about AIM?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AIM valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Ai-Media Technologies Ltd.

Explain Valuation
Compare AIM to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about AIM?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ai-Media Technologies Ltd

Current Assets 36.6m
Cash & Short-Term Investments 14.9m
Receivables 16.5m
Other Current Assets 5.2m
Non-Current Assets 64m
PP&E 5.4m
Intangibles 54.1m
Other Non-Current Assets 4.4m
Current Liabilities 20.4m
Accounts Payable 9.7m
Short-Term Debt 105k
Other Current Liabilities 10.6m
Non-Current Liabilities 4.9m
Long-Term Debt 436k
Other Non-Current Liabilities 4.4m
Efficiency

Free Cash Flow Analysis
Ai-Media Technologies Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Ai-Media Technologies Ltd

Revenue
64.9m AUD
Cost of Revenue
-8m AUD
Gross Profit
56.9m AUD
Operating Expenses
-57.4m AUD
Operating Income
-486k AUD
Other Expenses
-1.2m AUD
Net Income
-1.7m AUD
Fundamental Scores

AIM Profitability Score
Profitability Due Diligence

Ai-Media Technologies Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Gross Margin is Increasing
ROE is Increasing
42/100
Profitability
Score

Ai-Media Technologies Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

AIM Solvency Score
Solvency Due Diligence

Ai-Media Technologies Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Long-Term Solvency
Low D/E
High Interest Coverage
75/100
Solvency
Score

Ai-Media Technologies Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AIM Price Targets Summary
Ai-Media Technologies Ltd

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

According to Wall Street analysts, the average 1-year price target for AIM is 0.816 AUD with a low forecast of 0.808 AUD and a high forecast of 0.84 AUD.

Lowest
Price Target
0.808 AUD
7% Upside
Average
Price Target
0.816 AUD
8% Upside
Highest
Price Target
0.84 AUD
11% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Ai-Media Technologies Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for AIM 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
No dividends
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 AIM stock?

The intrinsic value of one AIM stock under the Base Case scenario is 0.599 AUD.

Is AIM stock undervalued or overvalued?

Compared to the current market price of 0.755 AUD, Ai-Media Technologies Ltd is Overvalued by 21%.

Back to Top