investorscraft@gmail.com

Intrinsic ValueSaga Communications, Inc. (SGA)

Previous Close$12.00
Intrinsic Value
Upside potential
Previous Close
$12.00

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

Saga Communications, Inc. operates as a broadcast company focused on acquiring, developing, and operating radio stations across the United States. The company generates revenue primarily through advertising sales, leveraging its portfolio of FM and AM stations to serve local and regional markets. Saga's business model thrives on its ability to deliver targeted advertising solutions to businesses, supported by its strong local presence and audience engagement. The company competes in the highly fragmented radio broadcasting industry, where scale and local market expertise are critical differentiators. Saga's market position is bolstered by its disciplined acquisition strategy and operational efficiency, allowing it to maintain profitability despite industry-wide challenges such as digital media disruption. The company's focus on mid-sized markets provides a balance between competitive intensity and growth potential, positioning it as a stable player in the traditional media landscape.

Revenue Profitability And Efficiency

Saga Communications reported revenue of $112.9 million for the fiscal year ending December 31, 2024, with net income of $3.5 million, translating to diluted EPS of $0.55. The company demonstrated solid operating cash flow of $13.8 million, reflecting efficient cost management and stable advertising demand. Notably, capital expenditures were minimal, indicating a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its ability to maintain profitability in a competitive industry, with a net income margin of approximately 3.1%. Saga's capital efficiency is evident in its negligible capital expenditures, allowing it to generate strong free cash flow. This positions the company well for potential acquisitions or shareholder returns, though its modest scale limits absolute earnings potential.

Balance Sheet And Financial Health

Saga Communications maintains a conservative balance sheet, with $18.9 million in cash and equivalents and $5.0 million in total debt. The low leverage and healthy liquidity position provide financial flexibility, reducing risk in a cyclical advertising market. The company's financial health is further underscored by its ability to fund operations and dividends without significant reliance on external financing.

Growth Trends And Dividend Policy

Growth trends in the radio broadcasting industry remain muted due to digital competition, but Saga's focus on local markets provides stability. The company pays a dividend of $1.00 per share, reflecting a commitment to returning capital to shareholders. However, long-term growth will likely depend on strategic acquisitions or operational improvements, as organic revenue expansion remains challenging.

Valuation And Market Expectations

Saga's valuation reflects its niche position in a declining industry, with investors likely pricing in limited growth prospects. The company's stable cash flow and dividend yield may appeal to income-focused investors, but its small market cap and industry headwinds constrain upside potential. Market expectations appear modest, aligning with the company's steady but unspectacular performance.

Strategic Advantages And Outlook

Saga's strategic advantages include its localized focus, operational efficiency, and disciplined capital allocation. The outlook remains cautious, given industry-wide pressures, but the company's strong balance sheet and cash flow generation provide a buffer against volatility. Future success will hinge on its ability to navigate digital disruption while maintaining profitability in its core markets.

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