investorscraft@gmail.com

Intrinsic ValueMeredith Corporation (0K0J.L)

Previous Close£50.05
Intrinsic Value
Upside potential
Previous Close
£50.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Meredith Corporation is a diversified media company operating primarily in the U.S., structured into two key segments: National Media and Local Media. The National Media segment leverages a portfolio of well-known consumer brands, including People, Better Homes & Gardens, and Martha Stewart Living, distributed across print, digital, and mobile platforms. This segment also engages in brand licensing, affinity marketing, and content creation through The Foundry 360, catering to advertisers seeking targeted engagement. The Local Media segment operates 17 television stations and associated digital platforms, focusing on news, sports, and weather content, while monetizing through advertising. Meredith’s diversified revenue streams—spanning subscriptions, advertising, licensing, and digital services—position it as a resilient player in the evolving media landscape. Its strong brand equity and multi-platform distribution provide a competitive edge, though the shift to digital consumption presents both opportunities and challenges in maintaining traditional revenue streams.

Revenue Profitability And Efficiency

In FY 2022, Meredith reported revenue of $8.68 billion, with net income of $842 million, reflecting a diluted EPS of $3.63. Operating cash flow stood at $840 million, while capital expenditures totaled $224 million, indicating disciplined investment in operations. The company’s profitability metrics suggest efficient cost management, though the absence of total debt data limits a full assessment of financial leverage.

Earnings Power And Capital Efficiency

Meredith’s earnings power is underscored by its diversified revenue model, with strong contributions from both advertising and licensing. The company’s operating cash flow of $840 million highlights robust cash generation, supporting reinvestment and shareholder returns. However, the lack of detailed segment-level profitability data restricts a deeper analysis of capital allocation efficiency across its business units.

Balance Sheet And Financial Health

Meredith’s balance sheet shows $452 million in cash and equivalents, with no reported total debt, suggesting a conservative financial structure. The absence of debt obligations enhances financial flexibility, though further details on liabilities or working capital would provide a clearer picture of liquidity and long-term stability.

Growth Trends And Dividend Policy

The company’s growth is tied to its ability to adapt to digital media trends, with its Local Media segment benefiting from regional advertising demand. Meredith paid a dividend of $5.07 per share in FY 2022, signaling a commitment to shareholder returns. However, the lack of explicit revenue growth figures or guidance limits visibility into future performance.

Valuation And Market Expectations

With a market capitalization not specified and a beta of 2.09, Meredith’s stock exhibits higher volatility relative to the market. The absence of a clear valuation multiple (e.g., P/E) makes it challenging to gauge market expectations, though its earnings and dividend yield may appeal to income-focused investors.

Strategic Advantages And Outlook

Meredith’s strategic advantages lie in its strong brand portfolio and multi-platform distribution, which mitigate risks associated with declining print media. The company’s focus on digital transformation and targeted advertising could drive future growth, though competition from pure-play digital media firms remains a headwind. The outlook hinges on its ability to balance traditional and emerging revenue streams effectively.

Sources

Company description, financial data provided in query

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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