
Ai-Media Technologies Ltd
ASX:AIM

Intrinsic Value
The intrinsic value of one
AIM
stock under the Base Case scenario is
0.36
AUD.
Compared to the current market price of 0.69 AUD,
Ai-Media Technologies Ltd
is
Overvalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ai-Media Technologies Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Ai-Media Technologies Ltd
Balance Sheet Decomposition
Ai-Media Technologies Ltd
Current Assets | 30.3m |
Cash & Short-Term Investments | 14.3m |
Receivables | 11.4m |
Other Current Assets | 4.6m |
Non-Current Assets | 68.4m |
PP&E | 5.1m |
Intangibles | 58.3m |
Other Non-Current Assets | 4.9m |
Free Cash Flow Analysis
Ai-Media Technologies Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Ai-Media Technologies Ltd
Revenue
|
65.4m
AUD
|
Cost of Revenue
|
-7.1m
AUD
|
Gross Profit
|
58.3m
AUD
|
Operating Expenses
|
-59.5m
AUD
|
Operating Income
|
-1.2m
AUD
|
Other Expenses
|
-1.6m
AUD
|
Net Income
|
-2.8m
AUD
|
AIM Profitability Score
Profitability Due Diligence
Ai-Media Technologies Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Ai-Media Technologies Ltd's profitability score is 43/100. 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 70/100. The higher the solvency score, the more solvent the company is.

Score
Ai-Media Technologies Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AIM Price Targets Summary
Ai-Media Technologies Ltd
According to Wall Street analysts, the average 1-year price target for
AIM
is 1.02 AUD
with a low forecast of 1.01 AUD and a high forecast of 1.05 AUD.
Dividends
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?
The intrinsic value of one
AIM
stock under the Base Case scenario is
0.36
AUD.
Compared to the current market price of 0.69 AUD,
Ai-Media Technologies Ltd
is
Overvalued by 48%.