SGA - NASDAQ

Saga Communications, Inc.

Saga Communications, Inc.

SGAยทNASDAQ

$9.34

+0.43%
Communication ServicesBroadcasting

Saga Communications, Inc., a broadcast company, acquires, develops, and operates broadcast properties in the United States. The company's radio stations employ various programming formats, including classic hits, adult hits, top 40, country, country legends, mainstream/hot/soft adult contemporary, pure oldies, classic rock, and news/talk. As of February 28, 2022, it owned seventy-nine FM, thirty- four AM radio stations, and seventy-nine metro signals serving twenty-seven markets. The company was founded in 1986 and is headquartered in Grosse Pointe Farms, Michigan.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$59.52M
EPS-1.2800
P/E Ratio-7.30
Earnings Date08/06/2026
Saga Communications, Inc.

Saga Communications, Inc. Fair Value Envelope

SGA ยท NASDAQ

Our analysis suggests that SGA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $9.34, this represents a potential HIDDEN relative to our calculated worth for Saga Communications, Inc..

HIDDEN
Intrinsic Value
Current Price: $9.34

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$5.4M
+ Cash & Equivalents$22.5M
Firm Value$27.9M
- Debt$5.0M
Equity Value$22.9M
/ Shares Outstanding6,439,921B
DCF Value$4
OVERVALUED BY 62%

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
$3.1M
$1.7M
$981.7K
$554.0K
$312.6K
$176.4K
$99.5K
$56.2K
$31.7K
$17.9K
Maintenance CapEx
-$343.2K
-$193.7K
-$109.3K
-$61.7K
-$34.8K
-$19.6K
-$11.1K
-$6.3K
-$3.5K
-$2.0K
Owner Earnings
$2.7M
$1.5M
$872.4K
$492.3K
$277.8K
$156.8K
$88.5K
$49.9K
$28.2K
$15.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.5M
$1.3M
$692.6K
$361.9K
$189.1K
$98.8K
$51.6K
$27.0K
$14.1K
$7.4K
Terminal Value represents 2.3% of Enterprise Value

Related Guides

Blog Categories

Continue your SGA research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.