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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -1.3).

Valuation inputs: P/E -1.3, earnings yield N/A, momentum -5.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +25.8%, ROIC +5.9%).

Profitability stack: net margin -12.2%, ROE +25.8%, ROIC +5.9%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +132.6%, momentum -5.7%, net margin -12.2%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

ihrt

iHeartMedia, Inc. Market vs Earnings Trajectory

IHRT ยท NASDAQ

Loading price and EPS data...

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
3Y+65.0%
5Y-77.0%
10Y-13.0%
3Y-1.0%
5Y+31.0%
10Y-38.0%
3Y+79.0%
5Y-75.0%
10Y+60.0%
3Y-78.0%
5Y-57.0%
10Y-762.0%
3Y-96.0%
5Y-92.0%
10Y-103.0%
3Y-33.0%
5Y-39.0%
10Y-56.0%
iHeartMedia, Inc.

iHeartMedia, Inc. Profit Bridge

IHRT ยท NASDAQ
Revenue3.86B
Cost of Goods Sold (1.97B)
Gross Profit1.89B
Operating Expenses (1.61B)
Operating Income281.62M
Interest Expense (402.54M)
Other Income/Expense-755.30M
Pretax Income-473.68M
Income Tax (-1.79M)
Net Income-472.87M
Net Income
-472.87M

Profitability Analysis

Gross Margin

48.9%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

7.3%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

-12.2%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

48.94%
Gross Profit Margin
-17%
3Y-21.0%
5Y-20.0%
10Y-20.0%
7.29%
Operating Profit Margin
-137%
3Y+401.0%
5Y-112.0%
10Y-70.0%
-12.23%
Net Profit Margin
-53%
3Y+81.0%
5Y-81.0%
10Y+159.0%
25.82%
Return on Equity
-65%
3Y-166.0%
5Y-114.0%
10Y+860.0%
-8.44%
Return on Assets
-53%
3Y+166.0%
5Y-59.0%
10Y+267.0%
5.89%
Return on Invested Capital
-143%
3Y+684.0%
5Y-132.0%
10Y-46.0%
IHRT

iHeartMedia, Inc. Cash Conversion Engine

IHRT ยท NASDAQ
Net Income-471.89M
Depreciation & Amortization360.05M
Stock-Based Compensation19.55M
Change in Working Capital47.41M
Others153.67M
Capital Expenditures-81.67M
Free Cash Flow10.91M

Cash Flow Quality Analysis

FCF Conversion Rate

-2.3%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

88.2%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

+141.7%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$47.41M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Capital-intensive growth: Heavy reinvestment limits current cash available but may drive future returns. Assess whether CapEx supports compelling growth opportunities with adequate ROI.

ihrt

iHeartMedia, Inc. Funding & Solvency Profile

IHRT ยท NASDAQ
Cash & Cash Equivalents135.05M
Net Receivables853.56M
Inventory0.00
Other Current Assets296.88M
Total Current Assets1 B
Property, Plant & Equipment1.00B
Goodwill & Intangible Assets1.71B
Long-Term Investments0.00
Other Non-Current Assets892.98M
Total Non-Current Assets2 B
Total Assets
4.89B

Financial Health Analysis

Current Ratio

1.49x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Working Capital

421 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

26% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

ihrt

iHeartMedia, Inc. Street Expectations Map

IHRT ยท NASDAQ

Wall Street analysts project that IHRT stock may decline over the coming 12 months. The consensus 1-year price target stands at 3.50, with estimates ranging from a low of 3.50 to a high of 3.50.

Lowest Target
3.50
-11.17%
Consensus Target
3.50
-11.17%
Highest Target
3.50
-11.17%

The consensus 1-year price target stands at 3.50, with estimates ranging from a low of 3.50 to a high of 3.50.

Analyst Consensus Analysis

Upside Potential

-11.2%

Downside risk. Current price above analyst targets indicates potential overvaluation. Exercise caution and review catalysts.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Risk-Reward Profile

1.00x

Balanced risk-reward. Upside and downside potential relatively symmetric. Suitable for moderate risk tolerance with conviction in thesis.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

Consensus overvaluation: Analysts agree the stock is richly valued with limited upside. Consider booking profits or defensive positioning unless you have contrarian conviction in unrecognized catalysts.

ihrt

iHeartMedia, Inc. Insider Positioning

IHRT ยท NASDAQ

During the last 12 months, insiders have purchased $411K worth of IHRT shares, with no selling activity reported.

3 Months

Bought

16.3K

48.52K

Sold

0

0.00

Net Activity

+49K

+$49K

3-6 Months

Bought

32.5K

105.58K

Sold

0

0.00

Net Activity

+106K

+$106K

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

117.4K

256.97K

Sold

0

0.00

Net Activity

+257K

+$257K

Top Buyers

1
PRW

Pittman Robert W

Director, Officer: Chairman And Ceo

166.2K sharesโ€ข3 transactions

$411K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $411K net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Recent Trend (3 Months)

$49K

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

High Buying

1 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Unanimous insider buying: Zero selling combined with active buying is rare and typically very bullish. Insiders appear to see significant upside with limited downside risk.

0.19%
Dividend Yield
-24%
3Y-
5Y-
10Y-
ย 

ihrt Dividend History

IHRT
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%