EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Ai-Media Technologies Limited (AINHF) fair value: what the stock is really worth

As of Sep 25, 2026: fair value of Ai-Media Technologies Limited $0.15, price $0.19, upside -21.8%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? Yes
  3. Add to watchlist

Communication Services · US · Home Australia

AM Ai-Media Technologies Limited logo Thin data Sep 24, 2026

Ai-Media Technologies Limited

AINHF · US

Overvalued / MonitorQuality is not strong enough to offset the price risk.

!Fair value $0.1500 · Overvalued (−21.8%)
✓Quality 61/100
!Mixed Growth (revenue 3y +10.8 %/yr)
!Loss-making · -4.8% net margin (TTM)
✓generates free cash flow
!Trails peers (2/10)
!Narrow moat 13/100
!Evidence only low, so the estimate is less certain
Watch Ai-Media Technologies Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

$0.6000 $0.1700 Fair Value $0.1500 Oct 2025 Sep 2026

White line = price, green steps = our fair value per fiscal year. As of Sep 24, 2026.

How to read this chart

11‑month range $0.1700 – $0.6000 · fair‑value band $0.1100 – $0.1900 · the $0.1918 price screens above the $0.1500 fair value. As of Sep 24, 2026.

Follow Ai-Media Technologies in your weekly email

Every Wednesday you see whether Ai-Media Technologies is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Ai-Media Technologies Limited provides captioning, transcription, and translation products and services in Australia, New Zealand, Singapore, Malaysia, North America, and the United Kingdom.

Show more

Ai-Media Technologies Limited provides captioning, transcription, and translation products and services in Australia, New Zealand, Singapore, Malaysia, North America, and the United Kingdom. It offers LEXI AI-Powered Captioning Tool Kit, an automatic captioning solution that offers captioning, translation, archiving and search, and disaster recovery solutions. The company also provides caption delivery solutions, including IP video and SDI caption encoders; caption display solutions, such as LEXI viewer and Ai-Live; captioning services, which includes LEXI recorded and text live automatic captioning, human captioning, and translation solutions; and iCap Cloud Network, a caption delivery network. It offers solutions for broadcast and media, corporate, government, sports events and venues, events, and education applications. The company was formerly known as Access Innovation Holdings Limited and changed its name to Ai-Media Technologies Limited in June 2021. The company was founded in 2003 and is based in Chatswood, Australia.

Stock analysis

Ai-Media Technologies Limited (AINHF) currently trades at $0.1918, while our model-based Fair Value estimate is $0.1500, 21.8% below the price, so the stock looks overvalued today.

Show more

Valuation

Bull case: the Asset-Based group reads highest at a median of $0.1700 per share, and 0 of the 7 models we run sit above the $0.1918 price.

Bear case: the DCF Models group reads lowest at $0.1400, and 7 of the 7 models stay below the price. Evidence for this calculation is low.

Scenario range: $0.1100 (bear) to $0.1900 (bull), the price of $0.1918 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 61/100 (solid quality), in the Communication Services sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

Ai-Media Technologies Limited reported revenue of A$66.2M in FY2024 versus A$48.7M in FY2021, a compound +10.8%/yr. Reported net income was −A$1.3M in FY2024.

Key figures

Market cap $126M · P/S ratio 2.01 · EPS (TTM) $−0.0100 · Net margin −2.0% · Return on equity −4.1% · Return on assets (EBIT) −4.7% · Operating margin −12.0% · Revenue (TTM) A$62.8M.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).

What moves the price

The share trades about 68% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at −3% fair-value upside, at −22%, AINHF screens richer than that median.

Fair Value models

Bear $0.1100 Fair Value $0.1500 Bull $0.1900
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
FCF DCF $0.1100 $0.1400 $0.1800 77
Growth DCF $0.1100 $0.1400 $0.1700 74
5Y Revenue Exit $0.1100 $0.1500 $0.2000 68
All 7 models by family
DCF Models
FCF DCF $0.1100 $0.1400 $0.1800 77
5Y Revenue Exit $0.1100 $0.1500 $0.2000 68
10Y Revenue Exit $0.1000 $0.1400 $0.1800 63
Multiples
EV/Revenue $0.1100 $0.1400 $0.1700 52
Asset-Based
NCAV (Graham) $0.1300 $0.1700 $0.2500 51
Growth DCF
Growth DCF $0.1100 $0.1400 $0.1700 74
Rev-Margin DCF $0.1100 $0.1500 $0.1900 68

Open the full fair value analysis →

Notify me when AINHF reaches fair value

Put AINHF on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 19

Profitability 35
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 29
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 81
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 35/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.8%
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−25.7% (2021) → −0.5% (2024)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2024 is a loss year, no rate is defined from a loss
not computed

Growth Forecast

A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+14.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in AUD, Australia: IMF forecast 3.0% a year to 2030, 2.9% from 2016 to 2025) that is about +11.0% a year for the price.

AINHF screens overvalued: fair value 22% below the price. Compare with Netflix, Inc →

Compare Ai-Media Technologies Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Entertainment · 234 stocks

Beats the industry median on 2/9 measures
Overall it trails its industry peers.
Valuation
Quality Score 61 · Top 25%
Fair Value upside +109.3% · Top 25%
Profitability
Return on assets −1.8% · Below median
Net margin (TTM) −4.8% · Below median
Operating margin (TTM) −12.0% · Bottom 25%
Growth and dividend
Revenue growth −6.4% · Below median

Valuation Multiplesvs Entertainment median · lower = cheaper

P/B 1.66× · Pricier than median
P/S (TTM) 2.01× · Pricier than median
P/FCF 52.6× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 31
FUTURE (revenue growth)0 · sector 27
PAST (return on equity)0 · sector 4
HEALTH (low debt)0 · sector 96
DIVIDEND (yield)0 · sector 49

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Netflix, Inc NFLX $69.58 $76.54 +10%
The Walt Disney Company DIS $104.90 $101.23 −3%
Warner Bros. Discovery, Inc WBD $30.86 $13.47 −56%
Live Nation Entertainment, Inc LYV $170.87 $48.93 −71%
TKO Group TKO $182.67 $69.66 −62%
Universal Music Group UMG €14.59 €16.05 +10%
Fox Corporation FOX $56.54 $65.92 +17%
Formula One Group FWONK $94.61 $104.07 +10%
Roku, Inc ROKU $152.67 $42.86 −72%
News Corporation NWS $31.75 $17.05 −46%

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Ai-Media Technologies Limited · Fair Value
$0.1500 −22%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Ai-Media Technologies Limited Fair Value". https://www.fairvalue-calculator.com/stock/AINHF

Frequently asked questions

Is Ai-Media Technologies Limited (AINHF) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $0.1500 versus the last price from Sep 25, 2026 of $0.1918, about −22% upside (overvalued).
What is the fair value of AINHF?
Our model-based fair value for Ai-Media Technologies Limited is $0.1500 (as of Sep 24, 2026), built from audited fundamentals. Last price (from Sep 25, 2026): $0.1918.
What is the quality score of AINHF?
Ai-Media Technologies Limited has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Ai-Media Technologies Limited (AINHF)?
Our model-based price target is the fair value of $0.1500 (as of Sep 24, 2026) from 7 valuation models. Cautious scenario $0.1100, optimistic scenario $0.1900. It is a calculation from audited fundamentals, not an analyst target.
What is the Ai-Media Technologies Limited stock forecast for 2026?
Our models put fair value at $0.1500, about −22% upside versus the last price from Sep 25, 2026 of $0.1918 (overvalued). Cautious scenario $0.1100, optimistic scenario $0.1900. The calculation is refreshed regularly with new filings.
What is the revenue of Ai-Media Technologies Limited (AINHF)?
Ai-Media Technologies Limited reported trailing-twelve-month revenue of about A$62.8M (latest available figure, as of Sep 24, 2026).
What growth is priced into Ai-Media Technologies Limited (AINHF)?
For today's price to be fair in a discounted-cash-flow model, Ai-Media Technologies Limited would have to grow free cash flow by +14.3 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +10.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of AINHF use?
Our models discount Ai-Media Technologies Limited at 11.9 %: a base by market capitalisation (micro), damped by beta 0.75, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Ai-Media Technologies Limited that is +14.3 % per year a year over ten years, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Ai-Media Technologies Limited (AINHF) delivered so far?
Over the past 3 years revenue at Ai-Media Technologies Limited grew +10.8 % a year. The price currently implies +14.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Ai-Media Technologies Limited (AINHF) growing?
The median revenue growth in the sector is +3.0 % a year. That is the yardstick for the growth priced into Ai-Media Technologies Limited (+14.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ai-Media Technologies Limited (AINHF)?
The free-cash-flow yield on the price is 4.17 %: that much free cash flow Ai-Media Technologies Limited produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ai-Media Technologies Limited (AINHF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ai-Media Technologies Limited it is $0.1500 per share (as of Sep 24, 2026), against a price of $0.1918. It is the blended result of 7 valuation models (cash flow, earnings, asset, dividend).
Is Ai-Media Technologies Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, AINHF trades above its calculated fair value: price $0.1918, fair value $0.1500, a gap of about −22% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of AINHF?
No. The price is what the market pays today ($0.1918); the fair value is what the company's own numbers justify ($0.1500). For Ai-Media Technologies Limited the two are $0.0418 per share apart. That gap is exactly why we show both numbers side by side.
How much is Ai-Media Technologies Limited worth?
The market values Ai-Media Technologies Limited at about $126M (market capitalisation, as of Sep 24, 2026). Per share that is $0.1918; our models calculate a fair value of $0.1500 per share.
What do the bullish and bearish scenarios say about AINHF?
Our models span a range for Ai-Media Technologies Limited: cautious scenario $0.1100, base $0.1500, optimistic $0.1900 per share (as of Sep 24, 2026, price $0.1918). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Ai-Media Technologies Limited (AINHF)?
Balance-sheet figures for Ai-Media Technologies Limited (as of Sep 24, 2026): return on equity −4.1%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is AINHF from its 52-week high?
Ai-Media Technologies Limited trades at $0.1918, about 68% below its 52-week high of $0.6000 and 13% above the low of $0.1700 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of $0.1500 is for.
Which stocks are comparable to Ai-Media Technologies Limited?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Ai-Media Technologies Limited stock attractive at the current price?
The data as of Sep 24, 2026: price $0.1918, calculated fair value $0.1500 (−22%), Quality Score 61/100, from 7 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of AINHF calculated?
We run Ai-Media Technologies Limited through 7 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $0.1500, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Ai-Media Technologies Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Ai-Media Technologies Limited (AINHF)?
The latest price we hold is from Sep 25, 2026 and stands at $0.1918. Our model-based fair value is $0.1500, about −22% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ai-Media Technologies Limited right now?
Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Ai-Media Technologies Limited

How large is the market capitalisation of Ai-Media Technologies Limited (AINHF)?
The market capitalisation of Ai-Media Technologies Limited is $126M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Ai-Media Technologies Limited (AINHF)?
The price-to-sales ratio of Ai-Media Technologies Limited is 2.01 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ai-Media Technologies Limited (AINHF)?
Earnings per share at Ai-Media Technologies Limited are $−0.0100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Ai-Media Technologies Limited (AINHF)?
The net margin of Ai-Media Technologies Limited is −2.0% (fiscal year 2024). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Ai-Media Technologies Limited (AINHF)?
The return on equity (ROE) of Ai-Media Technologies Limited is −4.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Ai-Media Technologies Limited (AINHF)?
On an EBIT basis the return on assets of Ai-Media Technologies Limited is −4.7% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Ai-Media Technologies Limited (AINHF)?
The operating margin of Ai-Media Technologies Limited is −12.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ai-Media Technologies Limited (AINHF)?
Revenue at Ai-Media Technologies Limited is growing −6.4% versus a year earlier (3y avg +10.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
Free · no account needed

Watch Ai-Media Technologies Limited in the live analysis

One click puts Ai-Media Technologies Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.