The E.W. Scripps Company

The E.W. Scripps Company

SSPยทNASDAQ

$3.56

+3.5%
Communication ServicesBroadcasting

The E.W. Scripps Company, together with its subsidiaries, operates as a media enterprise through a portfolio of local and national media brands. The company operates through Local Media, Scripps Network, and Other segments. The Local Media segment operates broadcast television stations, which produce news, information, and entertainment content, as well as its related digital operations. This segment also runs network, syndicated, and original programming. The Scripps Network segment comprises of national television networks. The Network operates through over-the-air broadcast, cable/satellite, connected TV, and digital distribution. In addition, the company provides content and services through the internet, smartphones, and tablets. Further, the company provides Newsy, a national news network, which provides politics, entertainment, science, and technology news; and Scripps National Spelling Bee, an investigative reporting newsroom in Washington, D.C. Additionally, the company offers ION, a national broadcast television network that delivers popular crime and justice procedural programming through over-the-air broadcast and pay TV platforms. It serves audiences and businesses. The E.W. Scripps Company operates through a network of 61 television stations. The company was founded in 1878 and is headquartered in Cincinnati, Ohio.

At a Glance

Live Snapshot
Market Cap$420.18M
EPS-1.8700
P/E Ratio-1.90
Earnings Date08/06/2026
The E.W. Scripps Company

The E.W. Scripps Company Fair Value Envelope

SSP ยท NASDAQ

Our analysis suggests that SSP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.56, this represents a potential HIDDEN relative to our calculated worth for The E.W. Scripps Company.

Intrinsic Value
Current Price: $3.56

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$38.1M
+ Cash & Equivalents$27.9M
Firm Value$66.0M
- Debt$2.7B
Equity Value-$2.7B
/ Shares Outstanding88,435,754B
DCF Value-$30
OVERVALUED BY 946%

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
$26.6M
$13.3M
$6.6M
$3.3M
$1.7M
$829.7K
$414.8K
$207.4K
$103.7K
$51.9K
Maintenance CapEx
-$4.7M
-$2.3M
-$1.2M
-$582.2K
-$291.1K
-$145.6K
-$72.8K
-$36.4K
-$18.2K
-$9.1K
Owner Earnings
$21.9M
$10.9M
$5.5M
$2.7M
$1.4M
$684.1K
$342.1K
$171.0K
$85.5K
$42.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$20.3M
$9.4M
$4.3M
$2.0M
$931.2K
$431.1K
$199.6K
$92.4K
$42.8K
$19.8K
Terminal Value represents 0.9% of Enterprise Value