Seven West Media Ltd banner

Seven West Media Ltd
SWB:WA7

Watchlist Manager
Seven West Media Ltd Logo
Seven West Media Ltd
SWB:WA7
Watchlist
Price: 0.067 EUR 3.88% Market Closed
Market Cap: €285m

Multiples-Based Value

The Multiples-Based Value of one WA7 stock under the Base Case scenario is 0.326 EUR. Compared to the current market price of 0.067 EUR, Seven West Media Ltd is Undervalued by 79%.

Multiples-Based 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 Multiples-Based Value
Base Case
0.326 EUR
Undervaluation 79%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

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
SWB:WA7
192.4m EUR 0.1 11.6 5.7 5.7
US
Fox Corp
NASDAQ:FOXA
25.1B USD 1.5 13.3 8.4 9.4
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -39.2 11.3 15.3
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
US
Nexstar Media Group Inc
NASDAQ:NXST
6.5B USD 1.3 70.3 7.5 14.4
LU
RTL Group SA
XETRA:RRTL
5.3B EUR 0.9 5.4 11.5 34.4
JP
TBS Holdings Inc
TSE:9401
914.4B JPY 2.2 16.4 21.5 39.2
JP
Nippon Television Holdings Inc
TSE:9404
805.3B JPY 1.7 12.8 7.4 8.7
UK
ITV PLC
LSE:ITV
2.9B GBP 0.8 12.7 5.2 6.4
JP
Fuji Media Holdings Inc
TSE:4676
616.4B JPY 1.8 -49.5 160.5 -64.1
SA
MBC Group CJSC
SAU:4072
12.8B SAR 2.5 25.5 19.4 23.3
P/E Multiple
Earnings Growth PEG
AU
Seven West Media Ltd
SWB:WA7
Average P/E: 21
11.6
51%
0.2
US
Fox Corp
NASDAQ:FOXA
13.3
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -39.2 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
70.3
117%
0.6
LU
RTL Group SA
XETRA:RRTL
5.4
N/A N/A
JP
TBS Holdings Inc
TSE:9401
16.4
7%
2.3
JP
N
Nippon Television Holdings Inc
TSE:9404
12.8
14%
0.9
UK
ITV PLC
LSE:ITV
12.7
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -49.5 N/A N/A
SA
M
MBC Group CJSC
SAU:4072
25.5
15%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Seven West Media Ltd
SWB:WA7
Average EV/EBITDA: 24.1
5.7
12%
0.5
US
Fox Corp
NASDAQ:FOXA
8.4
0%
N/A
US
V
ViacomCBS Inc
LSE:0A65
11.3
11%
1
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
7.5
8%
0.9
LU
RTL Group SA
XETRA:RRTL
11.5
N/A N/A
JP
TBS Holdings Inc
TSE:9401
21.5
10%
2.2
JP
N
Nippon Television Holdings Inc
TSE:9404
7.4
7%
1.1
UK
ITV PLC
LSE:ITV
5.2
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
160.5
16%
10
SA
M
MBC Group CJSC
SAU:4072
19.4
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Seven West Media Ltd
SWB:WA7
Average EV/EBIT: 16.4
5.7
1%
5.7
US
Fox Corp
NASDAQ:FOXA
9.4
0%
N/A
US
V
ViacomCBS Inc
LSE:0A65
15.3
10%
1.5
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
14.4
23%
0.6
LU
RTL Group SA
XETRA:RRTL
34.4
80%
0.4
JP
TBS Holdings Inc
TSE:9401
39.2
N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
8.7
N/A N/A
UK
ITV PLC
LSE:ITV
6.4
-2%
N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -64.1 N/A N/A
SA
M
MBC Group CJSC
SAU:4072
23.3
55%
0.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett