investorscraft@gmail.com

Intrinsic ValueiHeartMedia, Inc. (IHRT)

Previous Close$3.25
Intrinsic Value
Upside potential
Previous Close
$3.25

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

iHeartMedia, Inc. operates as a leading global audio media and entertainment company, specializing in broadcast radio, digital streaming, and podcasting. The company generates revenue primarily through advertising sales across its vast network of over 850 radio stations, digital platforms, and live events. Its diversified portfolio includes iHeartRadio, a digital streaming service, and a robust podcasting division, positioning it as a key player in the evolving audio entertainment landscape. iHeartMedia leverages its extensive reach and data-driven advertising solutions to attract national and local advertisers, maintaining a competitive edge in the fragmented media industry. The company’s integration of traditional and digital audio platforms allows it to capture shifting consumer preferences toward on-demand content while sustaining its legacy radio business. Despite challenges from tech giants and streaming competitors, iHeartMedia’s strong brand recognition and omnichannel strategy reinforce its market leadership in audio advertising.

Revenue Profitability And Efficiency

In FY 2024, iHeartMedia reported revenue of $3.85 billion, reflecting its scale in the audio advertising market. However, the company posted a net loss of $1.01 billion, underscoring significant profitability challenges. Operating cash flow was $71.4 million, while capital expenditures totaled $97.6 million, indicating tight cash flow management amid high operational costs. The diluted EPS of $151,188 appears anomalous and likely reflects accounting adjustments rather than true earnings power.

Earnings Power And Capital Efficiency

iHeartMedia’s earnings power is constrained by its high debt load and competitive pressures in the audio advertising space. The negative net income highlights inefficiencies in converting revenue to bottom-line profitability. Capital expenditures, though modest relative to revenue, suggest limited reinvestment capacity, which could hinder growth in digital and podcasting segments where innovation is critical.

Balance Sheet And Financial Health

The company’s balance sheet shows $259.6 million in cash and equivalents against total debt of $5.86 billion, indicating a highly leveraged position. This debt burden raises concerns about financial flexibility, particularly in a rising interest rate environment. The absence of dividends aligns with the company’s focus on debt management and operational stabilization.

Growth Trends And Dividend Policy

iHeartMedia’s growth is tied to the expansion of its digital and podcasting offerings, though profitability remains elusive. The company does not pay dividends, prioritizing debt reduction and reinvestment in core operations. Trends suggest a gradual shift toward digital monetization, but progress is offset by persistent losses and high leverage.

Valuation And Market Expectations

The market likely discounts iHeartMedia’s valuation due to its weak profitability and elevated debt. Investors may be cautious about its ability to navigate industry disruption and achieve sustainable earnings. The stock’s performance will hinge on successful digital adoption and improved cost management.

Strategic Advantages And Outlook

iHeartMedia’s strengths include its extensive radio network and growing digital footprint, but its high debt and competitive pressures pose risks. The outlook depends on executing its digital transformation while stabilizing legacy operations. Success in podcasting and streaming could unlock long-term value, but near-term challenges remain significant.

Sources

Company filings (10-K), Bloomberg

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