iHeartMedia, Inc.

iHeartMedia, Inc.

IHRTยทNASDAQ

$3.94

-5.7%
Communication ServicesBroadcasting

iHeartMedia, Inc. operates as a media and entertainment company worldwide. It operates through three segments: Multiplatform Group, Digital Audio Group, and Audio & Media Services Group. The Multiplatform Group segment offers broadcast radio stations, sponsorship, and live and virtual events; and operates Premiere Networks, a national radio network that produces, distributes, or represents approximately 120 syndicated radio programs and services to approximately 6,400 radio station affiliates. It also delivers real-time traffic flow and incident information, and weather updates, sports, and news through approximately 2,100 radio stations and 170 television affiliates, and Internet and mobile partnerships. As of December 31, 2021, this segment owned 863 radio stations, which included 249 AM and 614 FM radio stations. The Digital Audio Group segment provides podcasting, digital sites, newsletters, digital services, and programs; and iHeartRadio, a mobile app and web-based service for radio stations, digital-only stations, custom artist stations, and podcasts. The Audio and Media Services Group segment engages in the media representation business. This segment also provides cloud and on-premises broadcast software, such as radio and television automation, music scheduling, newsroom automation, advertising sales management, disaster recovery solutions; and real-time audio recognition technology to approximately 10,000 radio and television stations, cable channels, record labels, advertisers, and agencies, as well as media streaming and research services. The company was formerly known as CC Media Holdings, Inc. and changed its name to iHeartMedia, Inc. in September 2014. iHeartMedia, Inc. is headquartered in San Antonio, Texas.

At a Glance

Live Snapshot
Market Cap$512.44M
EPS-3.0500
P/E Ratio-1.29
Earnings Date08/10/2026
iHeartMedia, Inc.

iHeartMedia, Inc. Fair Value Envelope

IHRT ยท NASDAQ

Our analysis suggests that IHRT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.94, this represents a potential HIDDEN relative to our calculated worth for iHeartMedia, Inc..

Intrinsic Value
Current Price: $3.94

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$693.3B
+ Cash & Equivalents$270.9M
Firm Value$693.5B
- Debt$5.8B
Equity Value$687.8B
/ Shares Outstanding128,954,712B
DCF Value$5.3K
UNDERVALUED BY 135262%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$185.2M
$370.3M
$740.7M
$1.5B
$3.0B
$5.9B
$11.9B
$23.7B
$47.4B
$94.8B
Maintenance CapEx
-$32.7M
-$65.3M
-$130.7M
-$261.4M
-$522.7M
-$1.0B
-$2.1B
-$4.2B
-$8.4B
-$16.7B
Owner Earnings
$152.5M
$305.0M
$610.0M
$1.2B
$2.4B
$4.9B
$9.8B
$19.5B
$39.0B
$78.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$141.2M
$261.5M
$484.2M
$896.7M
$1.7B
$3.1B
$5.7B
$10.5B
$19.5B
$36.2B
Terminal Value represents 88.7% of Enterprise Value