investorscraft@gmail.com

Intrinsic Value of The E.W. Scripps Company (SSP)

Previous Close$3.76
Intrinsic Value
Upside potential
Previous Close
$3.76

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

The E.W. Scripps Company operates as a diversified media enterprise, primarily engaged in local and national broadcasting, digital content, and journalism. Its core revenue streams include advertising sales, retransmission fees, and digital subscriptions, with a strong emphasis on local news and entertainment. Scripps owns and operates a portfolio of television stations and digital platforms, positioning itself as a trusted source for community-focused content in an increasingly fragmented media landscape. The company competes in the highly competitive broadcasting sector, where scale and local market penetration are critical. Scripps differentiates itself through its legacy journalism brands and strategic investments in digital transformation, aiming to capture shifting consumer preferences toward on-demand and mobile-first content. Its market position is bolstered by its ownership of prominent local stations and partnerships with major networks, though it faces pressure from cord-cutting trends and digital ad displacement.

Revenue Profitability And Efficiency

Scripps reported revenue of $2.51 billion for FY 2024, with net income of $146.2 million, reflecting a diluted EPS of $1.01. Operating cash flow stood at $365.7 million, while capital expenditures were $65.3 million, indicating disciplined investment in content and infrastructure. The company’s profitability metrics suggest moderate efficiency, though its reliance on advertising revenue exposes it to cyclical demand fluctuations.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable retransmission fees and growing digital ad revenue, though traditional broadcast ad sales remain volatile. Scripps’ capital efficiency is tempered by high debt levels, with total debt at $2.69 billion against cash reserves of $23.9 million, signaling leverage concerns that could constrain future flexibility.

Balance Sheet And Financial Health

Scripps’ balance sheet reflects significant leverage, with total debt of $2.69 billion and limited cash reserves. The high debt-to-equity ratio raises concerns about financial health, particularly in a rising interest rate environment. However, operating cash flow generation provides some cushion for debt servicing, though refinancing risks persist.

Growth Trends And Dividend Policy

Growth trends are mixed, with digital revenue gains offsetting declines in traditional broadcasting. The company does not pay a dividend, opting to reinvest cash flow into debt reduction and digital expansion. Future growth hinges on successful execution of its digital strategy and stabilization of core advertising revenues.

Valuation And Market Expectations

Scripps’ valuation reflects its challenged industry positioning, with market expectations centered on its ability to navigate digital disruption. The stock’s performance is likely tied to progress in reducing leverage and scaling high-margin digital offerings, though skepticism remains given sector-wide headwinds.

Strategic Advantages And Outlook

Scripps’ strategic advantages include its strong local brand equity and diversified revenue streams. The outlook depends on its capacity to monetize digital audiences and manage debt, but industry pressures and competitive intensity pose ongoing risks. Success will require agile adaptation to evolving media consumption trends.

Sources

Company 10-K, investor presentations

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