
Seven West Media Ltd
ASX:SWM

Intrinsic Value
The intrinsic value of one
SWM
stock under the Base Case scenario is
0.411
AUD.
Compared to the current market price of 0.165 AUD,
Seven West Media Ltd
is
Undervalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Seven West Media Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Seven West Media Ltd
Balance Sheet Decomposition
Seven West Media Ltd
Current Assets | 478.9m |
Cash & Short-Term Investments | 56.8m |
Receivables | 241.4m |
Other Current Assets | 180.8m |
Non-Current Assets | 1B |
Long-Term Investments | 120.3m |
PP&E | 157.2m |
Intangibles | 723.4m |
Other Non-Current Assets | 25k |
Free Cash Flow Analysis
Seven West Media Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Seven West Media Ltd
Revenue
|
1.4B
AUD
|
Cost of Revenue
|
-670m
AUD
|
Gross Profit
|
693.2m
AUD
|
Operating Expenses
|
-580.1m
AUD
|
Operating Income
|
113.1m
AUD
|
Other Expenses
|
-104.6m
AUD
|
Net Income
|
8.5m
AUD
|
SWM Profitability Score
Profitability Due Diligence
Seven West Media Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Seven West Media Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
SWM Solvency Score
Solvency Due Diligence
Seven West Media Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Score
Seven West Media Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SWM Price Targets Summary
Seven West Media Ltd
According to Wall Street analysts, the average 1-year price target for
SWM
is 0.182 AUD
with a low forecast of 0.131 AUD and a high forecast of 0.221 AUD.
Dividends
Current shareholder yield for SWM 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
SWM
stock under the Base Case scenario is
0.411
AUD.
Compared to the current market price of 0.165 AUD,
Seven West Media Ltd
is
Undervalued by 60%.