Townsquare Media, Inc. (NYSE: TSQ)

Sector: Communication Services Industry: Advertising Agencies CIK: 0001499832
Market Cap 127.28 Mn
P/B 1.37
P/E -0.77
P/S 0.34
ROIC (Qtr) 10.31
Div Yield % 5.19
Rev 1y % (Qtr) -7.42
Total Debt (Qtr) 489.31 Mn
Debt/Equity (Qtr) -13.09
Add ratio to table...

About

Townsquare Media, Inc. (TSQ) operates in the local media industry, offering a range of products and services to local, regional, and national advertisers. The company primarily operates outside the top 50 markets in the United States. Townsquare Media's main business activities involve providing digital media and digital marketing solutions. The company operates through three main segments: Subscription Digital Marketing Solutions, Digital Advertising, and Broadcast Advertising. The Subscription Digital Marketing Solutions segment includes Townsquare...

Read more

Investment thesis

Bull case

  • Operating cash flow of 46.20M provides exceptional 25.65x coverage of minority interest expenses 1.80M, showing strong core operations.
  • Strong operating cash flow of 46.20M provides 2.01x coverage of SG&A expenses 22.96M, showing efficient operational cost management.
  • Tangible assets of 231.38M provide exceptional 28.29x coverage of deferred revenue 8.18M, showing strong service capability backing.
  • Robust free cash flow of 32.63M exceeds capital expenditure of 13.57M by 2.41x, indicating strong organic growth funding capability.
  • Operating cash flow of 46.20M provides strong 5.65x coverage of deferred revenue 8.18M, indicating service delivery capability.

Bear case

  • Operating cash flow of 46.20M barely covers its investment activities of (5.71M), with a coverage ratio of -8.09, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 46.20M provides thin coverage of dividend payments of (12.87M) with a -3.59 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 3.53M provide limited coverage of acquisition spending of 2.58M, which is 1.37x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of 46.20M shows concerning coverage of stock compensation expenses of 14.15M, with a 3.26 ratio indicating potential earnings quality issues.
  • Operating cash flow of 46.20M provides minimal -4.44x coverage of tax expenses of (10.40M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Segments Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Advertising Agencies
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 APP AppLovin Corp 127.41 Bn 45.02 23.08 3.51 Bn
2 OMC Omnicom Group Inc. 14.77 Bn 15.35 1.09 7.07 Bn
3 TTD Trade Desk, Inc. 12.45 Bn 28.38 4.46 0.38 Bn
4 WPP WPP plc 3.86 Bn 7.39 0.20 -
5 QMMM QMMM Holdings Ltd 1.98 Bn -702.35 1,054.15 -
6 MGNI Magnite, Inc. 1.64 Bn 28.22 2.33 0.63 Bn
7 CCO Clear Channel Outdoor Holdings, Inc. 1.41 Bn -238.00 1.35 6.46 Bn
8 ZD Ziff Davis, Inc. 1.31 Bn 11.84 0.90 0.87 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.21 12.80
EV to Cash from Ops. EV/CFO 17.13 -9.24
EV to Debt EV to Debt 1.33 865.17
EV to EBIT EV/EBIT -3.45 -23.35
EV to EBITDA EV/EBITDA -3.91 -13.82
EV to Free Cash Flow [EV/FCF] EV/FCF 26.67 -15.99
EV to Market Cap EV to Market Cap 5.12 -11.05
EV to Revenue EV/Rev 1.74 29.66
Price to Book Value [P/B] P/B 1.37 18.02
Price to Earnings [P/E] P/E -0.77 -21.31
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.42 111.99
Dividend Payout Ratio % Div Payout % (Qtr) 66.80 6.00
Dividend per Basic Share Div per Share (Qtr) 0.80 0.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 39.86 13.23
Interest Coverage Int. cover (Qtr) 1.18 -127.87
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 12.07 -7,492.41
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -84.15 58.50
Dividend Growth (1y) % Div 1y % (Qtr) 2.31 6.50
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 2,749.30 161.56
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 511.37 -120.45
EBIT Growth (1y) % EBIT 1y % (Qtr) 1,193.31 -65.24
EBT Growth (1y) % EBT 1y % (Qtr) 119.01 -164.00
EPS Growth (1y) % EPS 1y % (Qtr) 145.08 12.86
FCF Growth (1y) % FCF 1y % (Qtr) -3.99 -627.41
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.42 -10.90
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.81 0.88
Cash Payout Ratio Cash Payout (Qtr) 0.22 0.05
Cash Ratio Cash Ratio (Qtr) 0.04 0.60
Current Ratio Curr Ratio (Qtr) 0.88 2.20
Debt to Equity Ratio Debt/Equity (Qtr) -13.09 -1.37
Interest Cover Ratio Int Coverage (Qtr) 1.18 -127.87
Times Interest Earned Times Interest Earned (Qtr) 1.18 -127.87
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 16.10 -7.55
EBIT Margin % EBIT Margin % (Qtr) 11.89 -208.19
EBT Margin % EBT Margin % (Qtr) 1.79 -119.23
Gross Margin % Gross Margin % (Qtr) 27.50 41.53
Net Profit Margin % Net Margin % (Qtr) 4.20 -119.40