Seven West Media Ltd
ASX:SWM

Watchlist Manager
Seven West Media Ltd Logo
Seven West Media Ltd
ASX:SWM
Watchlist
Price: 0.125 AUD -3.85% Market Closed
Market Cap: 192.4m AUD

Relative Value

The Relative Value of one SWM stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.125 AUD, Seven West Media Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SWM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
89
Median 3Y
0.2
Median 5Y
0.4
Industry
1.5
Forward
0.1
vs History
28
vs Industry
16
Median 3Y
4.9
Median 5Y
3.7
Industry
17.2
Forward
3.2
vs History
98
vs Industry
52
Median 3Y
4.6
Median 5Y
4.9
Industry
11
vs History
66
vs Industry
43
Median 3Y
3.1
Median 5Y
2.8
Industry
15.5
vs History
85
vs Industry
72
Median 3Y
0.7
Median 5Y
0.9
Industry
1.8
vs History
85
vs Industry
71
Median 3Y
0.5
Median 5Y
0.6
Industry
1.6
Forward
0.5
vs History
84
vs Industry
69
Median 3Y
1
Median 5Y
1.1
Industry
3.5
vs History
25
vs Industry
40
Median 3Y
4.7
Median 5Y
4.9
Industry
8.9
Forward
4
vs History
25
vs Industry
41
Median 3Y
4.7
Median 5Y
4.9
Industry
12.7
Forward
5.4
vs History
50
vs Industry
30
Median 3Y
11.2
Median 5Y
10.8
Industry
10.6
vs History
47
vs Industry
21
Median 3Y
19
Median 5Y
17.9
Industry
12.6
vs History
93
vs Industry
68
Median 3Y
0.6
Median 5Y
0.8
Industry
1.4

Multiples Across Competitors

SWM Competitors Multiples
Seven West Media Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Seven West Media Ltd
ASX:SWM
192.4m AUD 0.1 11.6 5.7 5.7
US
Fox Corp
NASDAQ:FOXA
31.6B USD 1.9 15.5 9.3 10.4
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
US
Nexstar Media Group Inc
NASDAQ:NXST
6.2B USD 1.2 11.9 6.6 11.9
JP
Nippon Television Holdings Inc
TSE:9404
968.1B JPY 2 17.2 10.2 12.3
JP
TBS Holdings Inc
TSE:9401
922.5B JPY 2.2 16.6 21.3 38.6
LU
RTL Group SA
XETRA:RRTL
5B EUR 0.8 14 7 11.4
JP
Fuji Media Holdings Inc
TSE:4676
831.8B JPY 1.6 -53.2 91.1 -118.3
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
82.9T IDR 4.8 11.1 51.3 51.3
UK
ITV PLC
LSE:ITV
3.1B GBP 0.9 16.7 7.1 11.2
P/E Multiple
Earnings Growth PEG
AU
Seven West Media Ltd
ASX:SWM
Average P/E: 14.3
11.6
51%
0.2
US
Fox Corp
NASDAQ:FOXA
15.5
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
11.9
-10%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
17.2
13%
1.3
JP
TBS Holdings Inc
TSE:9401
16.6
5%
3.3
LU
RTL Group SA
XETRA:RRTL
14
0%
N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -53.2 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
11.1
2%
5.6
UK
ITV PLC
LSE:ITV
16.7
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Seven West Media Ltd
ASX:SWM
Average EV/EBIT: 17.5
5.7
1%
5.7
US
Fox Corp
NASDAQ:FOXA
10.4
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-1%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
11.9
-10%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
12.3
N/A N/A
JP
TBS Holdings Inc
TSE:9401
38.6
N/A N/A
LU
RTL Group SA
XETRA:RRTL
11.4
10%
1.1
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -118.3 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
51.3
42%
1.2
UK
ITV PLC
LSE:ITV
11.2
-1%
N/A