Seven West Media Ltd
F:WA7

Watchlist Manager
Seven West Media Ltd Logo
Seven West Media Ltd
F:WA7
Watchlist
Price: 0.061 EUR Market Closed
Market Cap: 93.9m EUR

Relative Value

The Relative Value of one WA7 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.061 EUR, 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.

WA7 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
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
5.1
Median 5Y
3.8
Industry
17.2
Forward
3.2
vs History
96
vs Industry
52
Median 3Y
4.5
Median 5Y
4.9
Industry
11.1
vs History
68
vs Industry
43
Median 3Y
3.1
Median 5Y
2.8
Industry
15.4
vs History
85
vs Industry
72
Median 3Y
0.7
Median 5Y
0.9
Industry
1.8
vs History
84
vs Industry
71
Median 3Y
0.5
Median 5Y
0.6
Industry
1.6
Forward
0.5
vs History
87
vs Industry
69
Median 3Y
1
Median 5Y
1.1
Industry
3.5
vs History
26
vs Industry
40
Median 3Y
4.8
Median 5Y
4.9
Industry
8.9
Forward
4.1
vs History
26
vs Industry
41
Median 3Y
4.8
Median 5Y
4.9
Industry
12.7
Forward
5.5
vs History
52
vs Industry
30
Median 3Y
11.2
Median 5Y
10.6
Industry
10.5
vs History
46
vs Industry
21
Median 3Y
19
Median 5Y
17.9
Industry
12.7
vs History
93
vs Industry
68
Median 3Y
0.6
Median 5Y
0.8
Industry
1.4

Multiples Across Competitors

WA7 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
F:WA7
192.4m EUR 0.1 11.6 5.7 5.7
US
Fox Corp
NASDAQ:FOXA
32.8B USD 2 16.1 9.6 10.8
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
6.3B USD 1.2 12.2 6.7 12
LU
RTL Group SA
XETRA:RRTL
5.4B EUR 0.9 15 7.4 12.1
JP
Nippon Television Holdings Inc
TSE:9404
950.6B JPY 2 16.8 10 12
JP
TBS Holdings Inc
TSE:9401
906.1B JPY 2.2 16.3 20.8 37.8
JP
Fuji Media Holdings Inc
TSE:4676
864.2B JPY 1.6 -55.3 94.2 -122.4
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.2 6.9 11
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
67.3T IDR 3.9 9 36.6 36.6
P/E Multiple
Earnings Growth PEG
AU
Seven West Media Ltd
F:WA7
Average P/E: 14.2
11.6
51%
0.2
US
Fox Corp
NASDAQ:FOXA
16.1
-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
12.2
-10%
N/A
LU
RTL Group SA
XETRA:RRTL
15
-2%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
16.8
13%
1.3
JP
TBS Holdings Inc
TSE:9401
16.3
5%
3.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -55.3 N/A N/A
UK
ITV PLC
LSE:ITV
16.2
-6%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
9
2%
4.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Seven West Media Ltd
F:WA7
Average EV/EBIT: 16
5.7
1%
5.7
US
Fox Corp
NASDAQ:FOXA
10.8
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-2%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12
-9%
N/A
LU
RTL Group SA
XETRA:RRTL
12.1
10%
1.2
JP
N
Nippon Television Holdings Inc
TSE:9404
12
N/A N/A
JP
TBS Holdings Inc
TSE:9401
37.8
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -122.4 N/A N/A
UK
ITV PLC
LSE:ITV
11
-1%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
36.6
42%
0.9