Seven West Media Ltd
ASX:SWM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (4.8), the stock would be worth AU$0.11 (15% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5.7 | AU$0.13 |
0%
|
| 3-Year Average | 4.8 | AU$0.11 |
-15%
|
| 5-Year Average | 4.9 | AU$0.11 |
-14%
|
| Industry Average | 27.9 | AU$0.61 |
+388%
|
| Country Average | 16.5 | AU$0.36 |
+189%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$651.7m
|
/ |
Jul 2025
AU$113.9m
|
= |
|
|
AU$651.7m
|
/ |
Jun 2026
AU$160.9m
|
= |
|
|
AU$651.7m
|
/ |
Jun 2027
AU$159m
|
= |
|
|
AU$651.7m
|
/ |
Jun 2028
AU$158.2m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Seven West Media Ltd
ASX:SWM
|
192.4m AUD | 5.7 | 11.6 | |
| US |
|
Fox Corp
NASDAQ:FOXA
|
27.5B USD | 9.1 | 14.7 | |
| US |
V
|
ViacomCBS Inc
LSE:0A65
|
24.3B USD | 11.3 | -39.2 | |
| US |
|
Paramount Global
NASDAQ:PARA
|
7.4B USD | 6.2 | -1.4 | |
| LU |
|
RTL Group SA
XETRA:RRTL
|
5.9B EUR | 12.6 | 6 | |
| US |
|
Nexstar Media Group Inc
NASDAQ:NXST
|
6.2B USD | 7.5 | 69.3 | |
| JP |
|
TBS Holdings Inc
TSE:9401
|
913.6B JPY | 21.5 | 16.3 | |
| JP |
N
|
Nippon Television Holdings Inc
TSE:9404
|
776.9B JPY | 7.1 | 12.4 | |
| UK |
|
ITV PLC
LSE:ITV
|
3.1B GBP | 6.1 | 14.1 | |
| JP |
|
Fuji Media Holdings Inc
TSE:4676
|
581.2B JPY | 153.3 | -46.6 | |
| SA |
M
|
MBC Group CJSC
SAU:4072
|
12.8B SAR | 19.4 | 25.5 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Seven West Media Ltd
Glance View
Seven West Media Ltd. is a multi platform media company, which engages in broadcasting television; magazine and newspaper publishing and on-line. The company is headquartered in Perth, Western Australia. The firm operates through various segments, including Television, The West and Other Business and New Ventures. Television segment is engaged in production and operation of commercial television programming and stations, as well as distribution of programming content across platforms in Australia and around the world. The West segment is engaged in publishing newspapers and insert magazines in Western Australia and it includes Colourpress; digital publishing, West Australian Publishers and Community Newspaper Group. Other Business and New Ventures segment include equity accounted investees including TX Australia, Oztam and Starts at 60. Its media businesses are comprised of Seven Network and its affiliate channels, as well as The West Australian and The Sunday Times and Seven Studios. The company operates various brands, such as Big Brother, House Rules, Farmer Wants a Wife, Home and Away, Better Homes and Gardens, 7NEWS and Sunrise.
