Previous Close | $3.76 |
Intrinsic Value | $0.15 |
Upside potential | -96% |
Data is not available at this time.
The E.W. Scripps Company operates as a diversified media enterprise, primarily engaged in local and national broadcasting, digital content, and journalism. Its core revenue streams include advertising sales, retransmission fees, and digital subscriptions, with a strong emphasis on local news and entertainment. Scripps owns and operates a portfolio of television stations and digital platforms, positioning itself as a trusted source for community-focused content in an increasingly fragmented media landscape. The company competes in the highly competitive broadcasting sector, where scale and local market penetration are critical. Scripps differentiates itself through its legacy journalism brands and strategic investments in digital transformation, aiming to capture shifting consumer preferences toward on-demand and mobile-first content. Its market position is bolstered by its ownership of prominent local stations and partnerships with major networks, though it faces pressure from cord-cutting trends and digital ad displacement.
Scripps reported revenue of $2.51 billion for FY 2024, with net income of $146.2 million, reflecting a diluted EPS of $1.01. Operating cash flow stood at $365.7 million, while capital expenditures were $65.3 million, indicating disciplined investment in content and infrastructure. The company’s profitability metrics suggest moderate efficiency, though its reliance on advertising revenue exposes it to cyclical demand fluctuations.
The company’s earnings power is supported by stable retransmission fees and growing digital ad revenue, though traditional broadcast ad sales remain volatile. Scripps’ capital efficiency is tempered by high debt levels, with total debt at $2.69 billion against cash reserves of $23.9 million, signaling leverage concerns that could constrain future flexibility.
Scripps’ balance sheet reflects significant leverage, with total debt of $2.69 billion and limited cash reserves. The high debt-to-equity ratio raises concerns about financial health, particularly in a rising interest rate environment. However, operating cash flow generation provides some cushion for debt servicing, though refinancing risks persist.
Growth trends are mixed, with digital revenue gains offsetting declines in traditional broadcasting. The company does not pay a dividend, opting to reinvest cash flow into debt reduction and digital expansion. Future growth hinges on successful execution of its digital strategy and stabilization of core advertising revenues.
Scripps’ valuation reflects its challenged industry positioning, with market expectations centered on its ability to navigate digital disruption. The stock’s performance is likely tied to progress in reducing leverage and scaling high-margin digital offerings, though skepticism remains given sector-wide headwinds.
Scripps’ strategic advantages include its strong local brand equity and diversified revenue streams. The outlook depends on its capacity to monetize digital audiences and manage debt, but industry pressures and competitive intensity pose ongoing risks. Success will require agile adaptation to evolving media consumption trends.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |