image
Communication Services - Broadcasting - NASDAQ - US
$ 5.135
-2 %
$ 9.2 M
Market Cap
-1.38
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BBGI stock under the worst case scenario is HIDDEN Compared to the current market price of 5.13 USD, Beasley Broadcast Group, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BBGI stock under the base case scenario is HIDDEN Compared to the current market price of 5.13 USD, Beasley Broadcast Group, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BBGI stock under the best case scenario is HIDDEN Compared to the current market price of 5.13 USD, Beasley Broadcast Group, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BBGI

image
$14.0$14.0$13.0$13.0$12.0$12.0$11.0$11.0$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
240 M REVENUE
-2.76%
13.1 M OPERATING INCOME
115.97%
-5.89 M NET INCOME
92.16%
-3.71 M OPERATING CASH FLOW
20.66%
4.32 INVESTING CASH FLOW
62908130.41%
-13.6 M FINANCING CASH FLOW
9.48%
67.3 M REVENUE
15.63%
7.58 M OPERATING INCOME
512.87%
-2.06 M NET INCOME
42.18%
-1.47 M OPERATING CASH FLOW
69.35%
922 K INVESTING CASH FLOW
243.62%
-13.5 M FINANCING CASH FLOW
-25505.13%
Balance Sheet Beasley Broadcast Group, Inc.
image
Current Assets 69.3 M
Cash & Short-Term Investments 13.8 M
Receivables 51.6 M
Other Current Assets 3.97 M
Non-Current Assets 480 M
Long-Term Investments 0
PP&E 80.2 M
Other Non-Current Assets 400 M
9.39 %14.61 %72.77 %Total Assets$549.2m
Current Liabilities 53 M
Accounts Payable 21 M
Short-Term Debt 8.69 M
Other Current Liabilities 23.3 M
Non-Current Liabilities 349 M
Long-Term Debt 279 M
Other Non-Current Liabilities 70.5 M
5.23 %5.79 %69.29 %17.53 %Total Liabilities$402.0m
EFFICIENCY
Earnings Waterfall Beasley Broadcast Group, Inc.
image
Revenue 240 M
Cost Of Revenue 0
Gross Profit 240 M
Operating Expenses 227 M
Operating Income 13.1 M
Other Expenses 19 M
Net Income -5.89 M
250m250m200m200m150m150m100m100m50m50m00(50m)(50m)240m0240m(227m)13m(19m)(6m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
5.45% OPERATING MARGIN
5.45%
-2.45% NET MARGIN
-2.45%
-4.00% ROE
-4.00%
-1.07% ROA
-1.07%
2.12% ROIC
2.12%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Beasley Broadcast Group, Inc.
image
20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -5.89 M
Depreciation & Amortization 7.24 M
Capital Expenditures -3.01 M
Stock-Based Compensation 893 K
Change in Working Capital 6.74 M
Others -4.23 M
Free Cash Flow -6.73 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Beasley Broadcast Group, Inc.
image
BBGI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.05 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.2500.2500.2000.2000.1500.1500.1000.1000.0500.0500.0000.0000.0450.0450.0450.050.050.050.0450.0450.0450.050.050.0450.0450.0450.050.050.0450.180.0450.180.0450.180.050.200.050.200.05201520152016201620172017201820182019201920202020
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Beasley Broadcast Group, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
13.8 K USD 2
3-6 MONTHS
21.2 K USD 3
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Beasley Broadcast Group, Inc. (BBGI) Q4 2024 Earnings Call Transcript Beasley Broadcast Group, Inc. (NASDAQ:BBGI ) Q4 2024 Earnings Conference Call March 20, 2025 11:00 AM ET Company Participants Caroline Beasley - Chief Executive Officer Lauren Burrows Coleman - Chief Financial Officer Operator Good morning, and welcome to Beasley Broadcast Group Fourth Quarter and Full Year 2024 Earnings Call. Before proceeding, I would like to emphasize that today's conference call and webcast will contain forward-looking statements about our future performance and results of operations that involve risks and uncertainties described in the Risk Factors section of our most recent annual report on Form 10-K. seekingalpha.com - 1 month ago
BEASLEY BROADCAST GROUP REPORTS FOURTH QUARTER REVENUE OF $67.3 MILLION NAPLES, Fla. , March 20, 2025 /PRNewswire/ -- Beasley Broadcast Group, Inc. (Nasdaq: BBGI) ("Beasley" or the "Company"), a multi-platform media company, today announced operating results for the three months and year ended December 31, 2024. prnewswire.com - 1 month ago
BEASLEY BROADCAST GROUP TO REPORT 2024 FOURTH QUARTER FINANCIAL RESULTS, HOST CONFERENCE CALL AND WEBCAST ON MARCH 20 NAPLES, Fla. , March 14, 2025 /PRNewswire/ -- Beasley Broadcast Group, Inc. (Nasdaq: BBGI) ("Beasley" or the "Company"), a multi-platform media company, announced today that it will report its 2024 full-year financial results before the market opens on Thursday, March 20, 2025. prnewswire.com - 1 month ago
Beasley Broadcast Group, Inc (BBGI) Q3 2024 Earnings Call Transcript Beasley Broadcast Group, Inc (NASDAQ:BBGI ) Q3 2024 Results Conference Call November 5, 2024 11:30 AM ET Company Participants Caroline Beasley - Chief Executive Officer Lauren Coleman - Chief Financial Officer Operator Good morning, and welcome to Beasley Broadcast Group Third Quarter 2024 Earnings Call. Before proceeding, I would like to emphasize that today's conference call and webcast will contain forward-looking statements about our future performance and results of operations that involve risks and uncertainties described in the Risk Factors section of our most recent annual report on Form 10-K as supplemented by our quarterly report on Form 10-Q. seekingalpha.com - 5 months ago
Beasley Broadcast Group to Report 2024 Third Quarter Financial Results, Host Conference Call and Webcast on November 5 NAPLES, Fla., Nov. 01, 2024 (GLOBE NEWSWIRE) -- Beasley Broadcast Group, Inc. (Nasdaq: BBGI) (“Beasley” or the “Company”), a multi-platform media company, announced today that it will report its 2024 third quarter financial results before the market opens on Tuesday, November 5, 2024. The Company will host a conference call and webcast at 11:30 a.m. ET that morning to review the results. globenewswire.com - 5 months ago
Beasley Broadcast Group Announces Settlement of Previously Announced Exchange Offer and Tender Offer NAPLES, Fla., Oct. 08, 2024 (GLOBE NEWSWIRE) -- Beasley Broadcast Group, Inc. (Nasdaq: BBGI) (the “Company”), a multi-platform media company, today announced the settlement of its previously announced exchange (the “Exchange Offer”) of the Company's existing 8.625% Senior Secured Notes due 2026 (the “Existing Notes”), cash offer to purchase up to $68.0 million of Existing Notes at a purchase price of 62.5% (the “Tender Offer”) and new notes offer of $30.9 million aggregate principal amount of 11.000% Superpriority Senior Secured Notes due 2028 (the “New Notes” and such offer, the “New Notes Offer” and together with the Exchange Offer and the Tender Offer, collectively, the “Offers”). globenewswire.com - 6 months ago
Beasley Broadcast Group Announces Expiration of Exchange Offer, Tender Offer and Consent Solicitation and Acceptance of Approximately 98.4% of Outstanding Notes Beasley Broadcast Group announces the expiration and final results of its exchange offer, tender offer and consent solicitation of its existing notes. globenewswire.com - 6 months ago
Beasley Broadcast Group Extends Withdrawal Deadline, Expiration Date and Subscription Form Delivery Date of Previously Announced Exchange Offer and Tender Offer NAPLES, Fla., Oct. 01, 2024 (GLOBE NEWSWIRE) -- Beasley Broadcast Group, Inc. (Nasdaq: BBGI) (the “Company”), a multi-platform media company, today announced that the Withdrawal Deadline, Expiration Date and Subscription Form Delivery Date in connection with the previously announced exchange offer (the “Exchange Offer”), tender offer (the “Tender Offer”), and offering of new notes (the “New Notes Offer” and together with the Exchange Offer and the Tender Offer, collectively, the “Offers”) by its wholly owned subsidiary, Beasley Mezzanine Holdings, LLC (the “Issuer”), have been extended to 5:00 P.M., New York City time, on October 4, 2024, unless further extended. The Settlement Date has been extended to October 8, 2024, unless further extended. globenewswire.com - 6 months ago
Beasley Broadcast Group Launches Exchange Offer, New Notes Offer, Tender Offer and Consent Solicitations Relating to Existing Notes NAPLES, Fla., Sept. 06, 2024 (GLOBE NEWSWIRE) -- Beasley Broadcast Group, Inc. (Nasdaq: BBGI) (the “Company”), a multi-platform media company, today announced that its wholly owned subsidiary, Beasley Mezzanine Holdings, LLC (the “Issuer”), has commenced an exchange offer (the “Exchange Offer”) pursuant to which holders (the “Existing Noteholders”) may exchange their outstanding 8.625% Senior Secured Notes due 2026 (the “Existing Notes”) into: (i) newly issued 9.200% Senior Secured Notes due August 1, 2028 (the “Exchange Notes”) at an exchange ratio of 95.0% of the aggregate principal amount (or $950 per $1,000 of principal amount) of the Existing Notes tendered for exchange; (ii) a pro rata share of 3,588,495 shares of Class A common stock of the Company (the “Exchange Shares”), based upon pro rata ownership of the Exchange Notes issued by the Issuer, pursuant to the terms and conditions described in the Exchange Offer Memorandum and Consent Solicitation Statement, dated September 5, 2024 (the “Exchange Offering Memorandum”) and (iii) a consent fee of $5.00, in each case per $1,000 principal amount of Existing Notes tendered (together with the Exchange Notes and Exchange Shares, the “Exchange Consideration”). A holder of approximately 73% of the Existing Notes has entered into a transaction support agreement to support the Exchange Offer, subject to certain customary conditions, including a minimum participation condition (the “TSA Minimum Participation Condition”) requiring 100% of Existing Noteholders to participate in the Exchange Offer or Tender Offer (as described below). globenewswire.com - 7 months ago
Beasley Broadcast Group, Inc. (BBGI) Q2 2024 Earnings Call Transcript Beasley Broadcast Group, Inc. (NASDAQ:BBGI ) Q2 2024 Earnings Conference Call August 12, 2024 11:00 AM ET Company Participants Caroline Beasley - CEO Marie Tedesco - CFO Operator Good morning, and welcome to Beasley Broadcast Group's Second Quarter 2024 Earnings Call. Before proceeding, I would like to emphasize that today's conference call and webcast will contain forward-looking statements about our future performance and results of operations that involve risks and uncertainties described in the Risk Factors section of our most recent Annual Report on Form 10-K as supplemented by our quarterly reports on Form 10-Q. seekingalpha.com - 8 months ago
Beasley Broadcast Group (BBGI) Reports Q2 Loss, Misses Revenue Estimates Beasley Broadcast Group (BBGI) came out with a quarterly loss of $0.01 per share versus the Zacks Consensus Estimate of a loss of $0.03. This compares to loss of $0.08 per share a year ago. zacks.com - 8 months ago
Beasley Broadcast Group Reports Second Quarter Revenue of $60.4 Million Second Quarter Digital Revenue Grew 5.7% Year-over-year, and 10.4% on a Same Station Basis Net Loss Decreased by $10.2 Million and Adjusted EBITDA Grew 11.4% to $8.8 Million   Conference Call and Webcast Today, August 12, 2024 at 11:00 a.m. ET 877-407-4018 or 201-689-8471, conference ID 13747961 or www.bbgi.com   Replay information provided below   NAPLES, Fla. globenewswire.com - 8 months ago
8. Profile Summary

Beasley Broadcast Group, Inc. BBGI

image
COUNTRY US
INDUSTRY Broadcasting
MARKET CAP $ 9.2 M
Dividend Yield 0.00%
Description Beasley Broadcast Group, Inc., a multi-platform media company, owns and operates radio stations in the United States. It also operates Houston Outlaws, an esports team that competes in the Overwatch League. The company was founded in 1961 and is headquartered in Naples, Florida.
Contact 3033 Riviera Drive, Naples, FL, 34103 https://www.bbgi.com
IPO Date Feb. 11, 2000
Employees 542
Officers Ms. Lauren Burrows Coleman Executive Vice President & Chief Financial Officer Ms. Heidi A. Raphael Chief Communications Officer Mr. Justin Chase Chief Content Officer Mr. David Snyder Head of Digital Content Marketing Mr. Bruce G. Beasley President & Vice Chair Ms. Tina Murley Chief Revenue Officer Ms. Barbara Caroline Beasley Chairman & Chief Executive Officer Mr. Brian E. Beasley Executive Vice President, Chief Operating Officer & Director Mr. Christopher D. Ornelas J.D. Executive Vice President, General Counsel & Secretary