What is the intrinsic value of SWM.AX?

As of 2025-07-13, the Intrinsic Value of Seven West Media Ltd (SWM.AX) is 0.72 AUD. This SWM.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.15 AUD, the upside of Seven West Media Ltd is 377.30%.

The range of the Intrinsic Value is 0.46 - 1.27 AUD

Is SWM.AX undervalued or overvalued?

Based on its market price of 0.15 AUD and our intrinsic valuation, Seven West Media Ltd (SWM.AX) is undervalued by 377.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.46 - 1.27	0.72	377.3%
DCF (Growth 10y)	0.51 - 1.32	0.77	411.2%
DCF (EBITDA 5y)	0.27 - 0.58	0.41	171.0%
DCF (EBITDA 10y)	0.38 - 0.75	0.54	257.9%
Fair Value	0.14 - 0.14	0.14	-7.89%
P/E	0.08 - 0.40	0.17	15.0%
EV/EBITDA	0.16 - 0.48	0.26	70.9%
EPV	1.90 - 3.54	2.72	1714.3%
DDM - Stable	0.02 - 0.06	0.04	-73.6%
DDM - Multi	0.11 - 0.26	0.16	8.2%