investorscraft@gmail.com

Intrinsic ValueUrban One, Inc. (UONE)

Previous Close$13.62
Intrinsic Value
Upside potential
Previous Close
$13.62

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

Urban One, Inc. operates as a diversified media company primarily targeting African-American and urban audiences. Its core revenue streams include radio broadcasting, digital media, and cable television, with a strong presence in syndicated programming and event marketing. The company owns and operates 55 radio stations across key U.S. markets, alongside digital platforms like Interactive One, which hosts popular urban-focused websites. Urban One’s market position is bolstered by its niche focus on underrepresented demographics, providing advertisers with specialized reach. The company competes in a fragmented media landscape, where scale and audience engagement are critical. Despite industry headwinds from digital disruption, Urban One maintains relevance through localized content and cross-platform integration. Its events division, including the nationally recognized 'Black Music Honors,' further diversifies revenue while reinforcing brand loyalty.

Revenue Profitability And Efficiency

Urban One reported revenue of $449.7 million for FY 2024, though net income stood at -$105.4 million, reflecting industry-wide pressures and potential restructuring costs. Operating cash flow of $37.5 million suggests underlying operational viability, but negative EPS of -$2.22 highlights profitability challenges. Capital expenditures of -$7.5 million indicate restrained investment, possibly prioritizing liquidity over growth in the near term.

Earnings Power And Capital Efficiency

The company’s negative earnings power underscores cyclical advertising dependence and fixed-cost burdens in its radio segment. Operating cash flow coverage of interest obligations appears manageable, but elevated debt levels may constrain capital efficiency. Shareholder dilution risks persist, with 47.4 million shares outstanding, though no dividends alleviate immediate cash outflow pressures.

Balance Sheet And Financial Health

Urban One’s balance sheet shows $137.1 million in cash against $610.9 million of total debt, signaling leveraged positioning. Liquidity appears adequate for near-term obligations, but refinancing risks loom given sector volatility. Absence of dividends aligns with capital preservation efforts, though leverage ratios warrant monitoring for covenant compliance.

Growth Trends And Dividend Policy

Top-line stability masks secular declines in traditional radio, offset partially by digital growth. The lack of dividends reflects a focus on debt reduction and operational turnaround. Event-driven revenue and digital ad partnerships may offer incremental growth, but macroeconomic sensitivity remains a headwind.

Valuation And Market Expectations

Market valuation likely discounts structural challenges, with negative earnings and high leverage suppressing multiples. Investor sentiment hinges on successful digital pivots and cost rationalization, though sector-wide ad spending uncertainty tempers optimism.

Strategic Advantages And Outlook

Urban One’s entrenched audience relationships and diversified platforms provide a competitive moat in urban media. Strategic priorities include digital monetization and debt management, but execution risks persist. Long-term viability depends on adapting to shifting media consumption while maintaining core demographic loyalty.

Sources

Urban One, Inc. 10-K (CIK: 0001041657), company filings

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