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 Cap: €285m

Relative Value

The Relative 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%.

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
Base Case
0.326 EUR
Undervaluation 79%
Relative 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
29.4B USD 1.8 14.2 8.6 9.6
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
LU
RTL Group SA
XETRA:RRTL
5.7B EUR 0.9 16.1 7.8 12.8
US
Nexstar Media Group Inc
NASDAQ:NXST
6.5B USD 1.3 12.5 6.8 12.2
JP
TBS Holdings Inc
TSE:9401
947.5B JPY 2.3 17 21.9 39.7
JP
Nippon Television Holdings Inc
TSE:9404
923.6B JPY 1.9 16.4 9.8 11.6
JP
Fuji Media Holdings Inc
TSE:4676
849.9B JPY 1.6 -54.4 92.8 -120.6
FR
Canal+ SA
LSE:CAN
3.2B GBP 0.6 -35.9 6.4 9.7
UK
ITV PLC
LSE:ITV
3.1B GBP 0.9 16.9 7.1 11.2
P/E Multiple
Earnings Growth PEG
AU
Seven West Media Ltd
SWB:WA7
Average P/E: 14.9
11.6
51%
0.2
US
Fox Corp
NASDAQ:FOXA
14.2
-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
LU
RTL Group SA
XETRA:RRTL
16.1
-3%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.5
-9%
N/A
JP
TBS Holdings Inc
TSE:9401
17
5%
3.4
JP
N
Nippon Television Holdings Inc
TSE:9404
16.4
13%
1.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -54.4 N/A N/A
FR
C
Canal+ SA
LSE:CAN
Negative Multiple: -35.9 N/A N/A
UK
ITV PLC
LSE:ITV
16.9
-6%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Seven West Media Ltd
SWB:WA7
Average EV/EBITDA: 16.8
5.7
12%
0.5
US
Fox Corp
NASDAQ:FOXA
8.6
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
12
6%
2
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
7.8
6%
1.3
US
Nexstar Media Group Inc
NASDAQ:NXST
6.8
-8%
N/A
JP
TBS Holdings Inc
TSE:9401
21.9
10%
2.2
JP
N
Nippon Television Holdings Inc
TSE:9404
9.8
7%
1.4
JP
Fuji Media Holdings Inc
TSE:4676
92.8
16%
5.8
FR
C
Canal+ SA
LSE:CAN
6.4
5%
1.3
UK
ITV PLC
LSE:ITV
7.1
-4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Seven West Media Ltd
SWB:WA7
Average EV/EBIT: 13.4
5.7
1%
5.7
US
Fox Corp
NASDAQ:FOXA
9.6
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-2%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
12.8
10%
1.3
US
Nexstar Media Group Inc
NASDAQ:NXST
12.2
-9%
N/A
JP
TBS Holdings Inc
TSE:9401
39.7
N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
11.6
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -120.6 N/A N/A
FR
C
Canal+ SA
LSE:CAN
9.7
7%
1.4
UK
ITV PLC
LSE:ITV
11.2
-1%
N/A