Seven West Media Limited

ASX:SWM Stock Report

Market Cap: AU$227.9m

Seven West Media Valuation

Is SWM undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of SWM when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: SWM (A$0.15) is trading below our estimate of fair value (A$0.75)

Significantly Below Fair Value: SWM is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for SWM?

Key metric: As SWM is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for SWM. This is calculated by dividing SWM's market cap by their current earnings.
What is SWM's PE Ratio?
PE Ratio5x
EarningsAU$45.30m
Market CapAU$227.88m

Price to Earnings Ratio vs Peers

How does SWM's PE Ratio compare to its peers?

The above table shows the PE ratio for SWM vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average17x
NEC Nine Entertainment Holdings
17.8x16.9%AU$2.0b
IGL IVE Group
11.6x19.2%AU$319.1m
GTN GTN
20.2x31.1%AU$114.6m
OML oOh!media
18.5x16.0%AU$627.7m
SWM Seven West Media
5x13.2%AU$227.9m

Price-To-Earnings vs Peers: SWM is good value based on its Price-To-Earnings Ratio (5x) compared to the peer average (17x).

Price to Earnings Ratio vs Industry

How does SWM's PE Ratio compare vs other companies in the Global Media Industry?

16 CompaniesPrice / EarningsEstimated GrowthMarket Cap
SWM 5.0xIndustry Avg. 16.1xNo. of Companies64PE01224364860+
16 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: SWM is good value based on its Price-To-Earnings Ratio (5x) compared to the Global Media industry average (15.9x).

Price to Earnings Ratio vs Fair Ratio

What is SWM's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

SWM PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio5x
Fair PE Ratio19.7x

Price-To-Earnings vs Fair Ratio: SWM is good value based on its Price-To-Earnings Ratio (5x) compared to the estimated Fair Price-To-Earnings Ratio (19.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst SWM forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentAU$0.15
AU$0.19
+24.4%
37.1%AU$0.37AU$0.13n/a9
Dec ’25AU$0.15
AU$0.19
+24.4%
37.1%AU$0.37AU$0.13n/a9
Nov ’25AU$0.17
AU$0.20
+15.9%
36.7%AU$0.40AU$0.14n/a10
Oct ’25AU$0.17
AU$0.20
+12.6%
36.7%AU$0.40AU$0.14n/a10
Sep ’25AU$0.18
AU$0.25
+41.4%
61.1%AU$0.69AU$0.14n/a11
Aug ’25AU$0.18
AU$0.28
+56.7%
53.5%AU$0.69AU$0.14n/a10
Jul ’25AU$0.18
AU$0.29
+57.2%
47.3%AU$0.69AU$0.20n/a11
Jun ’25AU$0.19
AU$0.29
+53.1%
47.3%AU$0.69AU$0.20n/a11
May ’25AU$0.21
AU$0.29
+39.8%
46.5%AU$0.69AU$0.20n/a11
Apr ’25AU$0.19
AU$0.30
+56.9%
44.9%AU$0.69AU$0.21n/a11
Mar ’25AU$0.22
AU$0.33
+47.9%
41.4%AU$0.69AU$0.22n/a11
Feb ’25AU$0.25
AU$0.33
+33.6%
28.2%AU$0.55AU$0.23n/a10
Jan ’25AU$0.27
AU$0.35
+28.1%
26.3%AU$0.55AU$0.23n/a10
Dec ’24AU$0.25
AU$0.38
+52.0%
33.9%AU$0.69AU$0.26AU$0.1511
Nov ’24AU$0.27
AU$0.42
+59.9%
24.4%AU$0.69AU$0.30AU$0.1711
Oct ’24AU$0.32
AU$0.42
+34.5%
24.4%AU$0.69AU$0.30AU$0.1711
Sep ’24AU$0.31
AU$0.42
+36.7%
24.4%AU$0.69AU$0.30AU$0.1811
Aug ’24AU$0.38
AU$0.47
+24.2%
19.3%AU$0.69AU$0.40AU$0.1811
Jul ’24AU$0.38
AU$0.51
+35.8%
17.9%AU$0.69AU$0.40AU$0.1811
Jun ’24AU$0.38
AU$0.51
+34.0%
17.9%AU$0.69AU$0.40AU$0.1911
May ’24AU$0.39
AU$0.50
+28.8%
14.6%AU$0.60AU$0.40AU$0.2110
Apr ’24AU$0.41
AU$0.52
+24.3%
22.1%AU$0.80AU$0.40AU$0.1910
Mar ’24AU$0.41
AU$0.57
+39.7%
27.0%AU$0.83AU$0.40AU$0.2212
Feb ’24AU$0.46
AU$0.58
+26.7%
28.7%AU$0.90AU$0.40AU$0.2512
Jan ’24AU$0.40
AU$0.58
+46.2%
30.2%AU$0.90AU$0.40AU$0.2712
Dec ’23AU$0.42
AU$0.59
+38.0%
30.7%AU$0.90AU$0.40AU$0.2511

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/30 04:54
End of Day Share Price 2024/12/30 00:00
Earnings2024/06/30
Annual Earnings2024/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Seven West Media Limited is covered by 24 analysts. 9 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Russell WrightAPP Securities Pty Ltd.
April LowisBarrenjoey Markets Pty Limited
Eric ChoiBarrenjoey Markets Pty Limited