Seven West Media Limited

DB:WA7 Stock Report

Market Cap: €156.4m

Seven West Media Valuation

Is WA7 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 WA7 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: WA7 (€0.09) is trading below our estimate of fair value (€0.46)

Significantly Below Fair Value: WA7 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for WA7?

Key metric: As WA7 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for WA7. This is calculated by dividing WA7's market cap by their current earnings.
What is WA7's PE Ratio?
PE Ratio5.5x
EarningsAU$45.30m
Market CapAU$250.66m

Price to Earnings Ratio vs Peers

How does WA7's PE Ratio compare to its peers?

The above table shows the PE ratio for WA7 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average15x
KA8 Klassik Radio
30.7xn/a€17.8m
RRTL RTL Group
9.3x-2.6%€3.7b
BST Bastei Lübbe
12.2x0.1%€130.0m
EDL Edel SE KGaA
7.9x9.7%€97.9m
WA7 Seven West Media
5.5x13.2%€250.7m

Price-To-Earnings vs Peers: WA7 is good value based on its Price-To-Earnings Ratio (5.5x) compared to the peer average (15x).

Price to Earnings Ratio vs Industry

How does WA7's PE Ratio compare vs other companies in the European Media Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
WA7 5.5xIndustry Avg. 12.2xNo. of Companies17PE01020304050+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: WA7 is good value based on its Price-To-Earnings Ratio (5.5x) compared to the European Media industry average (12.4x).

Price to Earnings Ratio vs Fair Ratio

What is WA7'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.

WA7 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio5.5x
Fair PE Ratio14.7x

Price-To-Earnings vs Fair Ratio: WA7 is good value based on its Price-To-Earnings Ratio (5.5x) compared to the estimated Fair Price-To-Earnings Ratio (14.7x).

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 WA7 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.092
€0.11
+24.4%
37.1%€0.23€0.08n/a9
Nov ’25€0.092
€0.12
+31.3%
36.7%€0.25€0.086n/a10
Oct ’25€0.099
€0.12
+23.3%
36.7%€0.25€0.086n/a10
Sep ’25€0.098
€0.15
+57.3%
61.1%€0.42€0.084n/a11
Aug ’25€0.12
€0.17
+43.1%
53.5%€0.42€0.085n/a10
Jul ’25€0.10
€0.18
+71.3%
47.3%€0.42€0.12n/a11
Jun ’25€0.11
€0.18
+68.0%
47.3%€0.42€0.12n/a11
May ’25€0.12
€0.18
+52.1%
46.5%€0.42€0.12n/a11
Apr ’25€0.11
€0.18
+67.9%
44.9%€0.42€0.13n/a11
Mar ’25€0.12
€0.20
+59.1%
41.4%€0.42€0.13n/a11
Feb ’25€0.14
€0.20
+43.6%
28.2%€0.34€0.14n/a10
Jan ’25€0.16
€0.21
+35.6%
26.3%€0.34€0.14n/a10
Dec ’24€0.14
€0.23
+60.9%
33.9%€0.41€0.16n/a11
Nov ’24€0.15
€0.25
+68.6%
24.4%€0.41€0.18€0.09211
Oct ’24€0.18
€0.25
+36.3%
24.4%€0.41€0.18€0.09911
Sep ’24€0.17
€0.25
+44.2%
24.4%€0.41€0.18€0.09811
Aug ’24€0.22
€0.28
+29.1%
19.3%€0.42€0.24€0.1211
Jul ’24€0.22
€0.31
+42.8%
17.9%€0.43€0.25€0.1011
Jun ’24€0.22
€0.31
+41.5%
17.9%€0.43€0.25€0.1111
May ’24€0.22
€0.30
+35.4%
14.6%€0.36€0.24€0.1210
Apr ’24€0.25
€0.32
+31.5%
22.1%€0.50€0.25€0.1110
Mar ’24€0.25
€0.37
+47.3%
27.0%€0.54€0.26€0.1212
Feb ’24€0.29
€0.37
+30.5%
28.7%€0.58€0.26€0.1412
Jan ’24€0.24
€0.36
+50.7%
30.2%€0.57€0.25€0.1612
Dec ’23€0.27
€0.38
+41.2%
30.7%€0.58€0.26€0.1411
Nov ’23€0.30
€0.40
+31.5%
25.6%€0.58€0.27€0.1511

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Obiz

€24.3m

Provides relationship marketing and customer loyalty solutions in France and internationally.

2GD

€4.05

7D

-7.1%

1Y

-26.4%

illumin Holdings

CA$89.0m

A technology company, provides digital media solutions in the United States, Canada, Europe, Latin America, and internationally.

K3S0

CA$1.17

7D

-2.5%

1Y

20.6%

RTL Group

€3.7b

An entertainment company, operates television (TV) channels and radio stations, and provides streaming services in Germany, France, the Netherlands, Belgium, the United Kingdom, the United States, and internationally.

RRTL

€24.10

7D

0.4%

1Y

-28.8%