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 | $9.90 - $10.95 | $10.42 |
| Upside | 34.4% - 48.5% | 41.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| The E.W. Scripps Company | - | NasdaqGS:SSP |
| News Corporation | - | NasdaqGS:NWS |
| The New York Times Company | - | NYSE:NYT |
| DallasNews Corporation | - | NasdaqCM:DALN |
| EchoStar Corporation | - | NasdaqGS:SATS |
| Lee Enterprises, Incorporated | - | NasdaqGS:LEE |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SSP | NWS | NYT | DALN | SATS | LEE | |||
| NasdaqGS:SSP | NasdaqGS:NWS | NYSE:NYT | NasdaqCM:DALN | NasdaqGS:SATS | NasdaqGS:LEE | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 13.2% | 0.0% | 7.5% | -7.3% | 53.0% | 3.7% | ||
| 3Y CAGR | 3.2% | 2.5% | 7.7% | -6.7% | -7.2% | -8.4% | ||
| Latest Twelve Months | 6.3% | 13.8% | 6.9% | -9.0% | -5.8% | -7.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.1% | 1.3% | 8.9% | -2.4% | 0.7% | -0.6% | ||
| Prior Fiscal Year | -43.5% | 1.5% | 9.7% | -5.1% | -10.0% | -0.8% | ||
| Latest Fiscal Year | 3.5% | 2.6% | 11.5% | 0.1% | -0.8% | -4.2% | ||
| Latest Twelve Months | 3.3% | 4.5% | 11.6% | 24.1% | -1.4% | -7.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.9x | 13.0x | 17.4x | 2.9x | 20.2x | 13.2x | ||
| Price / LTM Sales | 0.1x | 1.6x | 3.4x | 0.2x | 0.4x | 0.1x | ||
| LTM P/E Ratio | 2.5x | 35.8x | 28.8x | 0.8x | -32.4x | -1.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.4x | 3.4x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.1x | 0.2x | |||||
| Selected Price / Sales Multiple | 0.1x | 0.1x | 0.1x | |||||
| (x) LTM Sales | 591 | 591 | 591 | |||||
| (=) Equity Value | 65 | 68 | 72 | |||||
| (/) Shares Outstanding | 6.2 | 6.2 | 6.2 | |||||
| Implied Value Range | 10.45 | 11.00 | 11.55 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 10.45 | 11.00 | 11.55 | 7.37 | ||||
| Upside / (Downside) | 41.8% | 49.3% | 56.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SSP | NWS | NYT | DALN | SATS | LEE | |
| Value of Common Equity | 203 | 18,437 | 8,739 | 23 | 6,952 | 46 | |
| (/) Shares Outstanding | 87.7 | 566.1 | 163.0 | 5.4 | 287.4 | 6.2 | |
| Implied Stock Price | 2.32 | 32.57 | 53.60 | 4.36 | 24.19 | 7.37 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.32 | 32.57 | 53.60 | 4.36 | 24.19 | 7.37 | |
| 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 | |