investorscraft@gmail.com

Intrinsic Value of Beasley Broadcast Group, Inc. (BBGI)

Previous Close$4.22
Intrinsic Value
Upside potential
Previous Close
$4.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Beasley Broadcast Group, Inc. operates as a radio broadcasting company, owning and operating stations across multiple markets in the United States. The company generates revenue primarily through advertising sales, leveraging its local and national reach to serve diverse clientele. BBGI’s portfolio includes FM and AM stations, digital platforms, and event sponsorships, positioning it as a mid-tier player in the highly competitive media and entertainment sector. The company focuses on local content, sports programming, and digital expansion to maintain relevance amid shifting consumer preferences toward streaming and on-demand media. Despite industry headwinds, BBGI’s established market presence and diversified revenue streams provide a foundation for stability. However, its reliance on traditional radio advertising exposes it to cyclical economic pressures and secular declines in terrestrial radio listenership. Strategic initiatives, such as digital transformation and cost optimization, are critical to sustaining its market position.

Revenue Profitability And Efficiency

Beasley Broadcast reported revenue of $240.3 million for the fiscal year, reflecting its core advertising-driven model. However, the company posted a net loss of $5.9 million, with diluted EPS of -$3.73, indicating profitability challenges. Operating cash flow was negative at $3.7 million, exacerbated by capital expenditures of $3.0 million, underscoring inefficiencies in cash generation relative to operational and investment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight strained earnings power. High total debt of $287.2 million against cash reserves of $13.8 million raises concerns about capital efficiency. With limited free cash flow, BBGI faces constraints in deleveraging or funding growth initiatives, necessitating improved operational performance or strategic adjustments to enhance capital returns.

Balance Sheet And Financial Health

BBGI’s balance sheet shows significant leverage, with total debt nearly 21 times its cash position. This elevated debt burden, coupled with negative cash flow, poses liquidity risks. The absence of dividends suggests prioritization of debt management over shareholder returns. Financial health remains precarious, requiring disciplined cost control or asset monetization to stabilize the capital structure.

Growth Trends And Dividend Policy

Growth trends are muted, with the company navigating industry-wide declines in traditional radio. No dividend payments were made, aligning with its focus on preserving liquidity. Future growth may hinge on digital adoption and market consolidation, but execution risks persist. Investor expectations are likely tempered by the sector’s challenges and BBGI’s financial constraints.

Valuation And Market Expectations

Market valuation likely reflects BBGI’s operational struggles and high leverage. The negative EPS and cash flow metrics suggest subdued investor confidence. Trading multiples may be depressed relative to peers, pricing in secular risks and the company’s limited near-term turnaround prospects. Any revaluation would require demonstrable progress in profitability or debt reduction.

Strategic Advantages And Outlook

BBGI’s local market expertise and diversified station portfolio offer niche advantages. However, the outlook remains cautious due to industry headwinds and financial leverage. Success depends on executing digital transformation, optimizing costs, and potentially exploring strategic transactions. Without material improvements, the company risks further erosion in competitive positioning and shareholder value.

Sources

Company filings (10-K), CIK 0001099160

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount