Seven West Media Ltd
ASX:SWM

Watchlist Manager
Seven West Media Ltd Logo
Seven West Media Ltd
ASX:SWM
Watchlist
Price: 0.15 AUD Market Closed
Market Cap: 230.9m AUD

Intrinsic Value

The intrinsic value of one SWM stock under the Base Case scenario is 0.66 AUD. Compared to the current market price of 0.15 AUD, Seven West Media Ltd is Undervalued by 77%.

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

SWM Intrinsic Value
0.66 AUD
Undervaluation 77%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Seven West Media Ltd

What is Valuation History?
Compare SWM to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A protracted slump in Australia’s advertising market could significantly erode Seven West Media’s free-to-air revenue, pressuring margins and heightening reliance on cost reduction measures.

Bull Theses

Seven West Media’s strong position in broadcast television, supported by leading ratings for Channel Seven, offers an attractive platform for advertisers and sustains a competitive edge against peers.

Show More Less
How do you feel about SWM?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Seven West Media Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Seven West Media Ltd

Current Assets 549.5m
Cash & Short-Term Investments 110.5m
Receivables 234.5m
Other Current Assets 204.4m
Non-Current Assets 1B
Long-Term Investments 95.2m
PP&E 187.3m
Intangibles 727.3m
Other Non-Current Assets 5.8m
Efficiency

Free Cash Flow Analysis
Seven West Media Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Seven West Media Ltd

Revenue
1.4B AUD
Cost of Revenue
-659.4m AUD
Gross Profit
691.2m AUD
Operating Expenses
-577.3m AUD
Operating Income
113.9m AUD
Other Expenses
-97.2m AUD
Net Income
16.6m AUD
Fundamental Scores

SWM Profitability Score
Profitability Due Diligence

Seven West Media Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive 3Y Average ROIC
50/100
Profitability
Score

Seven West Media Ltd's profitability score is 50/100. 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.

Short-Term Solvency
Long-Term Solvency
Average D/E
Positive Net Debt
25/100
Solvency
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

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

According to Wall Street analysts, the average 1-year price target for SWM is 0.16 AUD with a low forecast of 0.13 AUD and a high forecast of 0.21 AUD.

Lowest
Price Target
0.13 AUD
12% Downside
Average
Price Target
0.16 AUD
7% Upside
Highest
Price Target
0.21 AUD
40% 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 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?

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 SWM stock?

The intrinsic value of one SWM stock under the Base Case scenario is 0.66 AUD.

Is SWM stock undervalued or overvalued?

Compared to the current market price of 0.15 AUD, Seven West Media Ltd is Undervalued by 77%.

Back to Top