iHeartMedia, Inc. (NASDAQ: IHRT)

Sector: Communication Services Industry: Broadcasting CIK: 0001400891
Market Cap 527.50 Mn
P/B -0.29
P/E -1.32
P/S 0.14
ROIC (Qtr) -0.01
Div Yield % 0.00
Rev 1y % (Qtr) -1.10
Total Debt (Qtr) 5.87 Bn
Debt/Equity (Qtr) -3.27
Add ratio to table...

About

iHeartMedia, Inc. (IHRT) is a prominent player in the audio industry, with a significant presence in broadcast radio, digital audio, and podcasting. The company's primary business activities involve providing audio content, advertising solutions, and events to its listeners and clients. iHeartMedia generates the majority of its revenue through advertising sales, with a substantial portion coming from its broadcast radio stations. The company's primary products include its broadcast radio stations, podcasts, and digital services such as iHeartRadio....

Read more

Investment thesis

Bull case

  • Tangible assets of 2.62B provide exceptional 16.98x coverage of deferred revenue 154.05M, showing strong service capability backing.
  • Cash position of 192.24M provides exceptional 248.37x coverage of minority interest expenses 774000, indicating strong liquidity.
  • Robust tangible asset base of 2.62B provides 5.21x coverage of working capital 502.11M, indicating strong operational backing.
  • Tangible assets of 2.62B provide robust 5.31x coverage of other current liabilities 492.89M, indicating strong asset backing.
  • Cash reserves of 192.24M provide solid 1.36x coverage of other non-current liabilities 141.51M, indicating strong liquidity.

Bear case

  • Operating cash flow of (62.46M) barely covers its investment activities of (80.89M), with a coverage ratio of 0.77, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of (62.46M) provides insufficient coverage of deferred revenue obligations of 154.05M, which is -0.41x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (62.46M) shows concerning coverage of stock compensation expenses of 22.80M, with a -2.74 ratio indicating potential earnings quality issues.
  • Free cash flow of (147.97M) provides weak coverage of capital expenditures of 85.51M, with a -1.73 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of (62.46M) provides minimal 0.43x coverage of tax expenses of (146.61M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Broadcasting
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NXST Nexstar Media Group, Inc. 8.26 Bn 23.87 1.67 6.40 Bn
2 TGNA Tegna Inc 4.06 Bn 7.22 1.41 2.59 Bn
3 SBGI Sinclair, Inc. 1.07 Bn 0.49 0.18 4.24 Bn
4 SSP E.W. SCRIPPS Co 0.81 Bn -7.98 0.35 2.74 Bn
5 IHRT iHeartMedia, Inc. 0.53 Bn -1.32 0.14 5.87 Bn
6 FUBO FuboTV Inc. 0.46 Bn 2.96 0.17 0.41 Bn
7 GTN Gray Media, Inc 0.23 Bn -7.34 0.80 5.68 Bn
8 NMAX Newsmax Inc. 0.20 Bn -2.81 1.18 0.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.22 0.87
EV to Cash from Ops. EV/CFO -99.10 -0.15
EV to Debt EV to Debt 1.05 6.39
EV to EBIT EV/EBIT -41.15 3.66
EV to EBITDA EV/EBITDA 16.78 3.24
EV to Free Cash Flow [EV/FCF] EV/FCF -41.83 7.40
EV to Market Cap EV to Market Cap 11.73 6.46
EV to Revenue EV/Rev 1.61 1.70
Price to Book Value [P/B] P/B -0.29 614.59
Price to Earnings [P/E] P/E -1.32 -1.43
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -21.94
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 114.41
Dividend per Basic Share Div per Share (Qtr) 0.00 0.74
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 23.53
Interest Coverage Int. cover (Qtr) -0.38 -1.29
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -4.88 19.60
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -55.48 18.99
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 17.54
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 83.46 546.44
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 199.53 -17.28
EBIT Growth (1y) % EBIT 1y % (Qtr) 78.57 266.27
EBT Growth (1y) % EBT 1y % (Qtr) 49.67 -496.56
EPS Growth (1y) % EPS 1y % (Qtr) 61.91 -40.46
FCF Growth (1y) % FCF 1y % (Qtr) -203.63 25.60
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -0.08 3.01
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.76 0.48
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.20
Cash Ratio Cash Ratio (Qtr) 0.23 0.41
Current Ratio Curr Ratio (Qtr) 1.59 1.64
Debt to Equity Ratio Debt/Equity (Qtr) -3.27 2.17
Interest Cover Ratio Int Coverage (Qtr) -0.38 -1.29
Times Interest Earned Times Interest Earned (Qtr) -0.38 -1.29
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 5.70 -11.99
EBIT Margin % EBIT Margin % (Qtr) -3.90 -20.47
EBT Margin % EBT Margin % (Qtr) -14.16 -27.40
Gross Margin % Gross Margin % (Qtr) 58.40 34.96
Net Profit Margin % Net Margin % (Qtr) -10.40 -28.49