National CineMedia, Inc.

National CineMedia, Inc.

NCMIยทNASDAQ

$3.57

-1.4%
Communication ServicesAdvertising Agencies

National CineMedia, Inc., through its subsidiary, National CineMedia, LLC, operates cinema advertising network in North America. It engages in the sale of advertising to national, regional, and local businesses in Noovie, a cinema advertising and entertainment pre-show seen on movie screens; and sells advertising on its Lobby Entertainment Network, a series of strategically-placed screens located in movie theater lobbies, as well as other forms of advertising and promotions in theatre lobbies. The company is also engaged in the sale of online and mobile advertising through its Noovie Audience Accelerator product, as well as a suite of Noovie digital properties, such as Noovie Shuffle, Noovie Trivia, Name That Movie, and Noovie Arcade to reach entertainment audiences beyond the theater. It offers its services to third-party theater circuits under long-term network affiliate agreements. The company was incorporated in 2006 and is headquartered in Centennial, Colorado.

At a Glance

Live Snapshot
Market Cap$334.80M
EPS-0.1100
P/E Ratio-32.45
Earnings Date08/04/2026
National CineMedia, Inc.

National CineMedia, Inc. Fair Value Envelope

NCMI ยท NASDAQ

Our analysis suggests that NCMI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.57, this represents a potential HIDDEN relative to our calculated worth for National CineMedia, Inc..

Intrinsic Value
Current Price: $3.57

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$6.3M
+ Cash & Equivalents$75.1M
Firm Value$81.4M
- Debt$22.5M
Equity Value$58.9M
/ Shares Outstanding93,702,770B
DCF Value$1
OVERVALUED BY 82%

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
$4.2M
$2.1M
$1.1M
$525.0K
$262.5K
$131.3K
$65.6K
$32.8K
$16.4K
$8.2K
Maintenance CapEx
-$560.0K
-$280.0K
-$140.0K
-$70.0K
-$35.0K
-$17.5K
-$8.8K
-$4.4K
-$2.2K
-$1.1K
Owner Earnings
$3.6M
$1.8M
$910.0K
$455.0K
$227.5K
$113.8K
$56.9K
$28.4K
$14.2K
$7.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.4M
$1.6M
$722.4K
$334.4K
$154.8K
$71.7K
$33.2K
$15.4K
$7.1K
$3.3K
Terminal Value represents 0.9% of Enterprise Value