Seven West Media Ltd
ASX:SWM

Watchlist Manager
Seven West Media Ltd Logo
Seven West Media Ltd
ASX:SWM
Watchlist
Price: 0.165 AUD 6.45% Market Closed
Market Cap: 254m AUD

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:

SWM Intrinsic Value
0.411 AUD
Undervaluation 60%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Seven West Media Ltd

Valuation History Unavailable

Historical valuation for SWM cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
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 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
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
-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
Fundamental Scores

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.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROIC
Positive Operating Income
43/100
Profitability
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.

Long-Term Solvency
Short-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 0.182 AUD with a low forecast of 0.131 AUD and a high forecast of 0.221 AUD.

Lowest
Price Target
0.131 AUD
20% Downside
Average
Price Target
0.182 AUD
10% Upside
Highest
Price Target
0.221 AUD
34% 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

Ownership

SWM Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one SWM stock?

The intrinsic value of one SWM stock under the Base Case scenario is 0.411 AUD.

Is SWM stock undervalued or overvalued?

Compared to the current market price of 0.165 AUD, Seven West Media Ltd is Undervalued by 60%.

Back to Top