investorscraft@gmail.com

Intrinsic Value of Gannett Co., Inc. (GCI)

Previous Close$3.81
Intrinsic Value
Upside potential
Previous Close
$3.81

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

Gannett Co., Inc. operates as a diversified media and marketing solutions company, primarily in the United States and the United Kingdom. The company's core revenue streams derive from digital and print advertising, subscription services, and marketing solutions, with a growing emphasis on digital transformation. Gannett owns USA TODAY and a network of local news publications, positioning itself as a leader in local journalism while navigating the challenges of declining print revenues and shifting consumer preferences toward digital content. The company's market position is defined by its extensive local footprint, though it faces intense competition from digital-native platforms and broader industry headwinds such as ad revenue fragmentation. Gannett's strategy focuses on cost optimization, digital subscriber growth, and leveraging its scale to offer targeted advertising solutions, aiming to stabilize its business amid sector-wide disruption.

Revenue Profitability And Efficiency

Gannett reported revenue of $2.51 billion for FY 2024, reflecting the ongoing pressures in traditional media. The company posted a net loss of $26.4 million, with diluted EPS of -$0.18, underscoring profitability challenges. Operating cash flow stood at $100.3 million, while capital expenditures were $49.5 million, indicating disciplined spending. The figures highlight the company's struggle to offset print declines with digital growth, though cost management efforts provide some financial stability.

Earnings Power And Capital Efficiency

Gannett's earnings power remains constrained by structural industry shifts, as evidenced by its negative net income. The company generated modest operating cash flow, suggesting some ability to fund operations, but high debt levels and interest expenses weigh on capital efficiency. Efforts to pivot toward higher-margin digital services are critical to improving returns, though progress has been slow amid competitive and macroeconomic pressures.

Balance Sheet And Financial Health

Gannett's balance sheet shows $106.3 million in cash and equivalents against total debt of $1.29 billion, indicating significant leverage. The high debt burden raises liquidity concerns, though operating cash flow provides some coverage. The company's financial health hinges on successful debt management and continued cost reductions to avoid further strain on its capital structure.

Growth Trends And Dividend Policy

Gannett's growth trends reflect a declining print business partially offset by digital initiatives, with no dividend payments in FY 2024. The company prioritizes reinvestment in digital transformation over shareholder returns, focusing on stabilizing revenue and reducing losses. Future growth depends on accelerating digital adoption and monetization, though near-term challenges persist.

Valuation And Market Expectations

The market values Gannett cautiously, given its high debt and uncertain transition to digital sustainability. Investors likely price in continued volatility, with expectations tied to execution on cost cuts and digital subscriber growth. The stock's performance will hinge on whether the company can achieve profitability in its evolving business model.

Strategic Advantages And Outlook

Gannett's strategic advantages include its strong local brand portfolio and scale in journalism, but its outlook remains uncertain. Success depends on executing its digital pivot while managing legacy costs and debt. The company faces a challenging path to sustainable profitability, with industry dynamics requiring aggressive adaptation to remain competitive.

Sources

Company filings (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