Townsquare Media, Inc.

Townsquare Media, Inc.

TSQยทNYSE

$6.41

+0.55%
Communication ServicesAdvertising Agencies

Townsquare Media, Inc. operates as a digital media and marketing solutions company in small and medium-sized businesses. It operates through three segments: Subscription Digital Marketing Solutions, Digital Advertising, and Broadcast Advertising. The Subscription Digital Marketing Solutions segment offers various digital marketing solutions, including hosting, search engine optimization, online directory optimization, e-commerce solutions, online reputation monitoring, social media management, appointment scheduling, payment and invoice, customer management, email marketing, and website retargeting services, as well as traditional and mobile-enabled website design, creation, and development services. The Digital Advertising segment provides digital advertising on its owned and operated digital properties, and digital programmatic advertising platforms, as well as data analytics and management platform. The Broadcast Advertising segment engages in the sale of local radio stations to local, regional, and national spot advertisers, and national network advertisers. As of December 31, 2021, this segment owned and operated 322 radio stations and approximately 330 local websites in 67 local markets. It also owns and operates approximately 200 live events, including concerts, expositions, and other experiential events; and operates local media under the WYRK.com, WJON.com, and NJ101.5.com brands, as well as national music under the XXLmag.com, TasteofCountry.com, UltimateClassicRock.com, and Loudwire.com brands. The company was formerly known as Regent Communications, Inc. and changed its name to Townsquare Media, Inc. in May 2010. Townsquare Media, Inc. was incorporated in 1996 and is headquartered in Purchase, New York.

At a Glance

Live Snapshot
Market Cap$106.65M
EPS-0.7100
P/E Ratio-9.03
Earnings Date08/05/2026
Townsquare Media, Inc.

Townsquare Media, Inc. Fair Value Envelope

TSQ ยท NYSE

Our analysis suggests that TSQ has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.41, this represents a potential HIDDEN relative to our calculated worth for Townsquare Media, Inc..

Intrinsic Value
Current Price: $6.41

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$24.0M
+ Cash & Equivalents$4.8M
Firm Value$28.7M
- Debt$484.4M
Equity Value-$455.7M
/ Shares Outstanding16,407,216B
DCF Value-$28
OVERVALUED BY 533%

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
$15.3M
$7.7M
$3.8M
$1.9M
$956.3K
$478.2K
$239.1K
$119.5K
$59.8K
$29.9K
Maintenance CapEx
-$1.5M
-$761.1K
-$380.6K
-$190.3K
-$95.1K
-$47.6K
-$23.8K
-$11.9K
-$5.9K
-$3.0K
Owner Earnings
$13.8M
$6.9M
$3.4M
$1.7M
$861.2K
$430.6K
$215.3K
$107.7K
$53.8K
$26.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$12.8M
$5.9M
$2.7M
$1.3M
$586.1K
$271.4K
$125.6K
$58.2K
$26.9K
$12.5K
Terminal Value represents 0.9% of Enterprise Value