investorscraft@gmail.com

Intrinsic ValueDallasNews Corporation (DALN)

Previous Close$14.29
Intrinsic Value
Upside potential
Previous Close
$14.29

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

DallasNews Corporation operates in the media and publishing industry, primarily through its flagship publication, The Dallas Morning News. The company generates revenue through a mix of subscription-based digital and print journalism, advertising sales, and commercial printing services. As a regional news provider, it faces intense competition from national digital media platforms and local alternatives, but maintains a loyal readership in the Dallas-Fort Worth metroplex. The company’s market position is challenged by industry-wide declines in print advertising, though it has pivoted toward digital subscriptions and niche content to stabilize revenue. Its commercial printing segment provides additional diversification, serving third-party clients beyond its core publishing operations. Despite structural headwinds, DallasNews Corporation retains a recognizable brand and deep community ties, which support its resilience in a rapidly evolving media landscape.

Revenue Profitability And Efficiency

DallasNews Corporation reported revenue of $125.4 million for the period, with net income of $131,000, reflecting thin profitability. Diluted EPS stood at $0.02, indicating minimal earnings power. Operating cash flow was negative at $5.5 million, suggesting operational challenges in converting revenue to cash. The absence of capital expenditures points to limited reinvestment, likely due to constrained financial flexibility.

Earnings Power And Capital Efficiency

The company’s earnings power appears weak, with marginal net income and negative operating cash flow. Capital efficiency is constrained by declining print revenue and high fixed costs, though the lack of capex may indicate a focus on cost containment. The diluted EPS of $0.02 underscores limited scalability in its current operating model.

Balance Sheet And Financial Health

DallasNews Corporation holds $9.6 million in cash and equivalents against $17.4 million in total debt, indicating moderate liquidity but elevated leverage for its size. The balance sheet reflects the challenges of a capital-intensive industry, with limited room for error given the negative operating cash flow and thin profitability.

Growth Trends And Dividend Policy

Growth trends remain subdued, with the company navigating secular declines in print media. The dividend of $0.16 per share suggests a commitment to shareholder returns, but sustainability may be questionable given the weak cash flow generation. Future growth likely hinges on digital subscription uptake and cost rationalization.

Valuation And Market Expectations

The market appears to price DallasNews Corporation as a declining business, with valuation metrics reflecting low growth expectations. The minimal net income and negative cash flow suggest investors are not pricing in a significant turnaround, though the dividend may provide some yield support.

Strategic Advantages And Outlook

DallasNews Corporation’s strategic advantages include its strong regional brand and diversified revenue streams, including commercial printing. However, the outlook remains cautious due to industry headwinds and financial constraints. Success will depend on accelerating digital transformation and maintaining cost discipline to offset print revenue erosion.

Sources

Company filings (10-K), CIK 0001413898

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