investorscraft@gmail.com

Intrinsic ValueMediaCo Holding Inc. (MDIA)

Previous Close$0.67
Intrinsic Value
Upside potential
Previous Close
$0.67

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

MediaCo Holding Inc. operates in the dynamic and competitive media and entertainment industry, primarily focusing on radio broadcasting and digital content distribution. The company generates revenue through advertising sales, sponsorships, and digital streaming services, leveraging its portfolio of radio stations and online platforms to reach diverse audiences. MediaCo’s market position is characterized by its regional footprint, targeting urban and multicultural demographics, which differentiates it from larger national competitors. The company faces challenges from shifting consumer preferences toward digital media, requiring continuous adaptation to maintain relevance. Despite its niche focus, MediaCo competes with both traditional broadcasters and emerging digital platforms, necessitating strategic investments in content and technology to sustain its market share.

Revenue Profitability And Efficiency

MediaCo reported revenue of $95.6 million for FY 2024, reflecting its core advertising-driven business model. However, the company posted a net loss of $4.1 million, with diluted EPS of -$0.08, indicating profitability challenges. Operating cash flow was negative at -$19.9 million, exacerbated by capital expenditures of -$1.1 million, suggesting inefficiencies in cash generation relative to operational needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight weak earnings power, likely due to high fixed costs and competitive pressures. Capital efficiency appears constrained, as evidenced by the disparity between revenue and net losses, signaling potential challenges in scaling profitability without structural improvements or cost optimization.

Balance Sheet And Financial Health

MediaCo’s balance sheet shows limited liquidity, with cash and equivalents of $4.4 million against total debt of $119.4 million, raising concerns about leverage and refinancing risks. The high debt burden relative to cash flow generation could strain financial flexibility, particularly if advertising revenues remain volatile or decline further.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments in FY 2024, reflecting the company’s focus on preserving capital. The lack of dividends aligns with its current unprofitable status and suggests prioritization of debt management or reinvestment over shareholder returns in the near term.

Valuation And Market Expectations

Given its negative earnings and cash flow, traditional valuation metrics may not fully capture MediaCo’s market position. Investors likely price the stock based on turnaround potential or strategic alternatives, such as asset sales or partnerships, rather than current fundamentals.

Strategic Advantages And Outlook

MediaCo’s strategic advantages lie in its targeted audience reach and localized content, which could attract niche advertisers. However, the outlook remains uncertain due to industry headwinds and financial constraints. Success hinges on improving monetization, reducing debt, and adapting to digital trends to stabilize operations and restore investor confidence.

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