investorscraft@gmail.com

Intrinsic ValueThe New York Times Company (NYT)

Previous Close$58.93
Intrinsic Value
Upside potential
Previous Close
$58.93

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

The New York Times Company operates as a leading global media organization, primarily generating revenue through digital and print subscriptions, advertising, and licensing. Its core offerings include high-quality journalism across news, opinion, and lifestyle segments, supported by a diversified portfolio of digital products such as NYT Cooking and Games. The company has strategically pivoted toward digital transformation, leveraging its brand authority to attract a growing base of paid subscribers, which now drives the majority of its revenue. In the competitive media landscape, NYT distinguishes itself through investigative reporting, premium content, and a loyal readership, positioning it as a trusted source in an era of misinformation. Its market leadership is reinforced by a scalable digital platform and cross-selling opportunities across its bundled subscription offerings. The company’s ability to monetize its audience through multiple streams, including affiliate marketing and events, further solidifies its resilience against industry headwinds like declining print circulation and ad volatility.

Revenue Profitability And Efficiency

In FY 2024, The New York Times Company reported revenue of $2.59 billion, with net income of $293.8 million, reflecting disciplined cost management and a growing digital subscriber base. Diluted EPS stood at $1.77, supported by operating cash flow of $410.5 million, which underscores efficient working capital utilization. Capital expenditures were modest at $29.2 million, indicating a capital-light model focused on digital infrastructure and content investment.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with digital subscriptions contributing significantly to recurring revenue. Operating cash flow conversion remains robust, enabling reinvestment in high-margin digital initiatives. Capital efficiency is evident in its low debt levels and ability to fund growth internally, with minimal reliance on external financing. This positions NYT favorably to sustain profitability amid macroeconomic uncertainties.

Balance Sheet And Financial Health

NYT maintains a conservative balance sheet, with $199.4 million in cash and equivalents and total debt of just $37.3 million, reflecting a net cash position. The low leverage ratio provides flexibility for strategic acquisitions or shareholder returns. The company’s financial health is further reinforced by its ability to generate consistent free cash flow, ensuring liquidity for operational and growth needs.

Growth Trends And Dividend Policy

Digital subscription growth remains the primary driver, with bundled offerings gaining traction. The company has increased its dividend per share to $0.57, signaling confidence in sustained cash flow generation. While print revenue declines persist, digital monetization and ancillary products like Cooking and Wirecutter offset these pressures, supporting top-line resilience.

Valuation And Market Expectations

The market values NYT for its subscription-led model and premium content moat, trading at a premium to traditional media peers. Investors anticipate continued digital subscriber gains and margin expansion, pricing in long-term revenue stability. The company’s ability to innovate in digital offerings and maintain pricing power justifies its valuation multiples.

Strategic Advantages And Outlook

NYT’s strategic advantages include its irreplaceable brand, scalable digital platform, and diversified revenue streams. The outlook remains positive, with opportunities to expand internationally and deepen engagement through personalized content. Risks include ad market cyclicality and competition for audience attention, but the company’s focus on high-quality journalism and subscriber retention positions it well for sustained growth.

Sources

10-K filings, 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