investorscraft@gmail.com

Intrinsic Value of Cumulus Media, Inc. (CMLS)

Previous Close$3.41
Intrinsic Value
Upside potential
Previous Close
$3.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %4.0NaN
Revenue, $954NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m874NaN
Operating income, $m80NaN
EBITDA, $m154NaN
Interest expense (income), $mNaN
Earnings before tax, $m20NaN
Tax expense, $m3NaN
Net income, $m16NaN

BALANCE SHEET

Cash and short-term investments, $m107NaN
Total assets, $m1609NaN
Adjusted assets (=assets-cash), $m1502NaN
Average production assets, $m1134NaN
Working capital, $m200NaN
Total debt, $m963NaN
Total liabilities, $m1201NaN
Total equity, $m408NaN
Debt-to-equity ratio2.359NaN
Adjusted equity ratio0.224NaN

CASH FLOW

Net income, $m16NaN
Depreciation, amort., depletion, $m74NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m78NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-29NaN
Free cash flow, $m108NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m200
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount