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 P/E Multiple | -1.1x - -1.2x | -1.1x |
Selected Fwd P/E Multiple | -1.8x - -2.0x | -1.9x |
Fair Value | $7.83 - $8.65 | $8.24 |
Upside | 58.8% - 75.5% | 67.1% |
Benchmarks | - | Full Ticker |
The E.W. Scripps Company | - | NasdaqGS:SSP |
News Corporation | - | NasdaqGS:NWS |
The New York Times Company | - | NYSE:NYT |
DallasNews Corporation | - | NasdaqCM:DALN |
Alphabet Inc. | - | NasdaqGS:GOOGL |
Lee Enterprises, Incorporated | - | NasdaqGS:LEE |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
SSP | NWS | NYT | DALN | GOOGL | LEE | |||
NasdaqGS:SSP | NasdaqGS:NWS | NYSE:NYT | NasdaqCM:DALN | NasdaqGS:GOOGL | NasdaqGS:LEE | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | 11.4% | 16.0% | -57.4% | 23.9% | NM- | ||
3Y CAGR | 10.3% | -6.9% | 10.1% | NM- | 9.6% | NM- | ||
Latest Twelve Months | 108.2% | 114.2% | 20.9% | 609.1% | 31.8% | -264.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -2.1% | 1.4% | 8.9% | -2.4% | 25.7% | -0.6% | ||
Prior Fiscal Year | -43.5% | 1.5% | 9.7% | -5.1% | 24.0% | -0.8% | ||
Latest Fiscal Year | 3.5% | 2.6% | 11.5% | 0.1% | 28.6% | -4.2% | ||
Latest Twelve Months | 3.3% | 4.5% | 11.6% | 24.1% | 31.1% | -7.4% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 6.0x | 13.6x | 17.0x | -96.8x | 15.9x | 13.5x | ||
Price / LTM Sales | 0.1x | 1.7x | 3.3x | 0.6x | 6.3x | 0.1x | ||
LTM P/E Ratio | 3.6x | 37.4x | 28.3x | 2.6x | 20.3x | -0.7x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 2.6x | 20.3x | 37.4x | |||||
Historical LTM P/E Ratio | -97.7x | -3.0x | 10.7x | |||||
Selected P/E Multiple | -1.1x | -1.1x | -1.2x | |||||
(x) LTM Net Income | (44) | (44) | (44) | |||||
(=) Equity Value | 47 | 49 | 51 | |||||
(/) Shares Outstanding | 6.2 | 6.2 | 6.2 | |||||
Implied Value Range | 7.49 | 7.88 | 8.28 | |||||
FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 7.49 | 7.88 | 8.28 | 4.93 | ||||
Upside / (Downside) | 51.9% | 59.9% | 67.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | SSP | NWS | NYT | DALN | GOOGL | LEE | |
Value of Common Equity | 292 | 19,044 | 8,580 | 79 | 2,336,319 | 31 | |
(/) Shares Outstanding | 87.7 | 565.3 | 163.0 | 5.4 | 12,094.0 | 6.2 | |
Implied Stock Price | 3.33 | 33.69 | 52.62 | 14.69 | 193.18 | 4.93 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 3.33 | 33.69 | 52.62 | 14.69 | 193.18 | 4.93 | |
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 |