Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.1x - 0.1x | 0.1x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | $1.73 - $1.91 | $1.82 |
| Upside | 50.3% - 66.2% | 58.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Gannett Co., Inc. | - | NYSE:GCI |
| Spanish Broadcasting System, Inc. | - | OTCPK:SBSA.A |
| Sirius XM Holdings Inc. | - | NasdaqGS:SIRI |
| Entravision Communications Corporation | - | NYSE:EVC |
| Ionik Corporation | - | OTCPK:INIK.F |
| iHeartMedia, Inc. | - | NasdaqGS:IHRT |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| GCI | SBSA.A | SIRI | EVC | INIK.F | IHRT | |||
| NYSE:GCI | OTCPK:SBSA.A | NasdaqGS:SIRI | NYSE:EVC | OTCPK:INIK.F | NasdaqGS:IHRT | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 6.1% | 0.7% | 2.2% | 5.9% | NM- | 0.9% | ||
| 3Y CAGR | -7.9% | 6.5% | 0.0% | -21.7% | 98.4% | 2.7% | ||
| Latest Twelve Months | -5.8% | -1.9% | -2.8% | 22.9% | 21.5% | 2.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.0% | -9.7% | 7.6% | -3.1% | -23.2% | -8.5% | ||
| Prior Fiscal Year | -1.0% | -1.5% | 8.8% | -11.2% | -17.9% | -29.4% | ||
| Latest Fiscal Year | -1.1% | -26.1% | -19.1% | -19.3% | -40.0% | -26.2% | ||
| Latest Twelve Months | -1.1% | 2.7% | -19.1% | -19.3% | -30.5% | -26.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.5x | 9.1x | 6.7x | 9.8x | 7.7x | 9.9x | ||
| Price / LTM Sales | 0.2x | 0.0x | 0.8x | 0.5x | 0.1x | 0.0x | ||
| LTM P/E Ratio | -14.5x | 0.7x | -4.1x | -2.4x | -0.3x | -0.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.2x | 0.8x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.2x | 0.9x | |||||
| Selected Price / Sales Multiple | 0.1x | 0.1x | 0.1x | |||||
| (x) LTM Sales | 3,855 | 3,855 | 3,855 | |||||
| (=) Equity Value | 256 | 269 | 283 | |||||
| (/) Shares Outstanding | 152.2 | 152.2 | 152.2 | |||||
| Implied Value Range | 1.68 | 1.77 | 1.86 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.68 | 1.77 | 1.86 | 1.15 | ||||
| Upside / (Downside) | 46.1% | 53.8% | 61.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GCI | SBSA.A | SIRI | EVC | INIK.F | IHRT | |
| Value of Common Equity | 382 | 3 | 6,782 | 166 | 17 | 175 | |
| (/) Shares Outstanding | 143.2 | 9.3 | 338.8 | 91.0 | 317.5 | 152.2 | |
| Implied Stock Price | 2.67 | 0.30 | 20.02 | 1.83 | 0.05 | 1.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.67 | 0.30 | 20.02 | 1.83 | 0.05 | 1.15 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |