investorscraft@gmail.com

Intrinsic ValueUrban One, Inc. (UONEK)

Previous Close$9.00
Intrinsic Value
Upside potential
Previous Close
$9.00

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

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. The company owns and operates 55 radio stations across key U.S. markets, alongside digital platforms like Interactive One, which hosts popular urban-focused content. 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. Its ability to monetize digital assets and maintain traditional radio listenership remains pivotal amid shifting media consumption trends. Urban One’s strategic partnerships and syndicated shows further enhance its influence in urban media, though it faces pressure from broader industry challenges like declining linear ad spend.

Revenue Profitability And Efficiency

Urban One reported revenue of $449.7 million for FY 2024, reflecting its diversified media operations. However, net income stood at -$105.4 million, with diluted EPS of -$2.22, indicating significant profitability challenges. Operating cash flow was $37.5 million, while capital expenditures were modest at -$7.5 million, suggesting restrained reinvestment amid financial pressures. The company’s ability to stabilize margins will depend on ad demand recovery and digital monetization.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight strained earnings power, likely due to elevated operating costs and potential impairments. Operating cash flow, though positive, may not suffice for aggressive debt reduction or growth initiatives. Capital efficiency appears limited, with minimal capex signaling a focus on preserving liquidity rather than expansion.

Balance Sheet And Financial Health

Urban One holds $137.1 million in cash against $610.9 million in total debt, indicating a leveraged position. The debt burden could constrain flexibility, especially if profitability does not improve. Shareholders’ equity is pressured by recurring losses, though liquidity from cash reserves provides near-term stability.

Growth Trends And Dividend Policy

Growth trends remain muted, with no dividends paid in FY 2024, aligning with the company’s focus on financial preservation. Urban One’s future growth hinges on digital adoption and potential market share gains in urban media, though macroeconomic headwinds pose risks.

Valuation And Market Expectations

The market likely prices Urban One cautiously given its losses and high leverage. Investors may await signs of operational turnaround or debt restructuring before assigning higher valuation multiples. The stock’s performance will hinge on execution in digital monetization and cost management.

Strategic Advantages And Outlook

Urban One’s strategic advantage lies in its deep roots in African-American media, offering unique advertiser access. However, the outlook is mixed, balancing niche strength against broader industry declines. Success will depend on pivoting to higher-growth digital revenue streams while managing legacy costs.

Sources

Company filings (10-K), Bloomberg

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