investorscraft@gmail.com

Intrinsic ValueSinclair, Inc. (SBGI)

Previous Close$14.51
Intrinsic Value
Upside potential
Previous Close
$14.51

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

Sinclair, Inc. operates as a diversified media company with a strong presence in broadcast television, digital media, and sports content. The company generates revenue primarily through advertising sales, retransmission fees, and content distribution across its extensive network of local TV stations and digital platforms. Sinclair owns, operates, or provides services to nearly 200 television stations in over 100 markets, making it one of the largest broadcast groups in the U.S. Its portfolio includes regional sports networks (RSNs), which provide live sports programming, a key driver of viewership and ad revenue. The company also invests in emerging digital platforms and streaming services to diversify its revenue streams and adapt to shifting consumer preferences. Sinclair’s market position is bolstered by its scale in local broadcasting, though it faces competition from national networks, digital-first media companies, and evolving regulatory landscapes. The company’s strategic focus on local news and sports content differentiates it in a fragmented media landscape, but its reliance on traditional broadcast revenue exposes it to cyclical advertising trends and cord-cutting pressures.

Revenue Profitability And Efficiency

Sinclair reported revenue of $3.55 billion for FY 2024, with net income of $310 million, reflecting a net margin of approximately 8.7%. Diluted EPS stood at $4.69, indicating solid profitability. Operating cash flow was $98 million, though capital expenditures were negligible, suggesting efficient capital allocation. The company’s ability to maintain profitability despite industry headwinds underscores its operational resilience.

Earnings Power And Capital Efficiency

Sinclair’s earnings power is supported by its diversified revenue streams, including high-margin retransmission fees and advertising. The absence of significant capital expenditures in FY 2024 highlights capital efficiency, allowing the company to prioritize debt reduction and shareholder returns. However, elevated total debt of $4.28 billion remains a concern, requiring disciplined cash flow management to sustain financial flexibility.

Balance Sheet And Financial Health

Sinclair’s balance sheet shows $697 million in cash and equivalents against $4.28 billion in total debt, indicating a leveraged position. The company’s liquidity appears adequate, but its high debt load could constrain strategic initiatives if interest rates rise or ad revenues decline. Investors should monitor leverage ratios and refinancing risks closely.

Growth Trends And Dividend Policy

Growth trends are mixed, with traditional broadcast revenues under pressure from cord-cutting, offset by growth in digital and sports content. Sinclair paid a dividend of $1 per share, signaling commitment to shareholder returns, but sustainability depends on cash flow stability. The company’s ability to pivot toward digital and streaming will be critical for long-term growth.

Valuation And Market Expectations

Sinclair’s valuation reflects its challenged industry dynamics, with investors likely pricing in risks from debt and secular declines in linear TV. The stock’s performance will hinge on execution in digital transformation and sports content monetization. Market expectations remain cautious, given macroeconomic and competitive uncertainties.

Strategic Advantages And Outlook

Sinclair’s strategic advantages include its extensive local broadcasting footprint and sports content ownership, which provide stable revenue streams. The outlook depends on successful digital expansion and debt management. While the company is well-positioned in niche markets, broader industry shifts necessitate agile adaptation to maintain competitiveness.

Sources

Company 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