image
Communication Services - Entertainment - NASDAQ - US
$ 7.88
1.94 %
$ 515 M
Market Cap
65.67
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one RSVR stock under the worst case scenario is HIDDEN Compared to the current market price of 7.88 USD, Reservoir Media, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one RSVR stock under the base case scenario is HIDDEN Compared to the current market price of 7.88 USD, Reservoir Media, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one RSVR stock under the best case scenario is HIDDEN Compared to the current market price of 7.88 USD, Reservoir Media, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RSVR

image
$8.4$8.4$8.2$8.2$8.0$8.0$7.8$7.8$7.6$7.6$7.4$7.4$7.2$7.2$7.0$7.0$6.8$6.815 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
159 M REVENUE
9.56%
35.1 M OPERATING INCOME
42.66%
7.73 M NET INCOME
1098.78%
45.3 M OPERATING CASH FLOW
25.11%
-96.7 M INVESTING CASH FLOW
-91.32%
54.5 M FINANCING CASH FLOW
210.47%
41.4 M REVENUE
-2.09%
10.4 M OPERATING INCOME
9.01%
2.72 M NET INCOME
-48.11%
12.2 M OPERATING CASH FLOW
8.38%
-24.8 M INVESTING CASH FLOW
59.51%
16 M FINANCING CASH FLOW
-65.85%
Balance Sheet Reservoir Media, Inc.
image
Current Assets 79.3 M
Cash & Short-Term Investments 21.4 M
Receivables 37.8 M
Other Current Assets 20 M
Non-Current Assets 786 M
Long-Term Investments 1.1 M
PP&E 6.36 M
Other Non-Current Assets 778 M
4.37 %89.97 %Total Assets$865.1m
Current Liabilities 65.8 M
Accounts Payable 5.39 M
Short-Term Debt 0
Other Current Liabilities 60.4 M
Non-Current Liabilities 433 M
Long-Term Debt 394 M
Other Non-Current Liabilities 39.2 M
12.11 %78.94 %7.86 %Total Liabilities$498.9m
EFFICIENCY
Earnings Waterfall Reservoir Media, Inc.
image
Revenue 159 M
Cost Of Revenue 57.4 M
Gross Profit 101 M
Operating Expenses 66.2 M
Operating Income 35.1 M
Other Expenses 27.3 M
Net Income 7.73 M
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00159m(57m)101m(66m)35m(27m)8mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
63.81% GROSS MARGIN
63.81%
22.09% OPERATING MARGIN
22.09%
4.88% NET MARGIN
4.88%
2.12% ROE
2.12%
0.90% ROA
0.90%
3.44% ROIC
3.44%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Reservoir Media, Inc.
image
20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)(160m)(160m)(180m)(180m)(200m)(200m)202020202021202120222022202320232024202420252025
Net Income 7.73 M
Depreciation & Amortization 26.3 M
Capital Expenditures -96.6 M
Stock-Based Compensation 4.39 M
Change in Working Capital 343 K
Others 14.6 M
Free Cash Flow -51.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Reservoir Media, Inc.
image
Wall Street analysts predict an average 1-year price target for RSVR of $11.5 , with forecasts ranging from a low of $11.5 to a high of $11.5 .
RSVR Lowest Price Target Wall Street Target
11.5 USD 45.94%
RSVR Average Price Target Wall Street Target
11.5 USD 45.94%
RSVR Highest Price Target Wall Street Target
11.5 USD 45.94%
Price
Max Price Target
Min Price Target
Average Price Target
12121111111110101010999988887777Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Reservoir Media, 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
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
24 K USD 1
9-12 MONTHS
7. News
Reservoir Media, Inc. (RSVR) Q4 2025 Earnings Conference Call Transcript Reservoir Media, Inc. (NASDAQ:RSVR ) Q4 2025 Earnings Conference Call May 28, 2025 10:00 AM ET Company Participants Jackie Marcus - Investor Relations, Alpha IR Group Golnar Khosrowshahi - Founder and Chief Executive Officer Jim Heindlmeyer - Chief Financial Officer Conference Call Participants Richard Baldry - ROTH Capital Partners Griffin Boss - B. Riley Securities Operator Greetings and welcome to Reservoir Media's Fourth Quarter Fiscal Year 2025 Earnings Conference Call. seekingalpha.com - 1 month ago
Reservoir Media, Inc. (RSVR) Meets Q4 Earnings Estimates Reservoir Media, Inc. (RSVR) came out with quarterly earnings of $0.04 per share, in line with the Zacks Consensus Estimate. This compares to earnings of $0.04 per share a year ago. zacks.com - 1 month ago
Reservoir Media Announces Fourth Quarter and Fiscal Year 2025 Results Double-Digit Annual Total Revenue Growth Led by Music Publishing Continued Expansion of Portfolio Across Genres and Geographies Fiscal 2026 Financial Outlook Expects Mid-Single-Digit Top & Bottomline Growth NEW YORK, NY / ACCESS Newswire / May 28, 2025 / Reservoir Media, Inc. (NASDAQ:RSVR) ("Reservoir" or the "Company"), an award-winning independent music company, today announced financial results for the fourth quarter and full year for fiscal 2025 ended March 31, 2025. Fiscal Year 2025 Highlights: Revenue of $158.7 million, increased 7% organically, or 10% including acquisitions year-over-year Music Publishing Revenue increased 12% year-over-year Recorded Music Revenue increased by 4% year-over-year Operating Income of $35.1 million, an increase of 43% year-over-year OIBDA ("Operating Income Before Depreciation & Amortization") of $61.4 million, an increase of 24% year-over-year Net Income $7.7 million, or $0.12 per diluted share, 11 cents higher than the prior year period Adjusted EBITDA of $65.7 million, up 18% year-over-year Signed publishing deals with Snoop Dogg and Death Row Records, k.d. accessnewswire.com - 1 month ago
Reservoir Media to Release Fourth Quarter and Fiscal Year 2025 Results on May 28, 2025 NEW YORK CITY, NY / ACCESS Newswire / May 14, 2025 / Reservoir Media, Inc. (NASDAQ:RSVR) ("Reservoir" or the "Company"), an award-winning independent music company, today announced that it will release financial results for the fourth fiscal quarter and fiscal year 2025 ended March 31, 2025, before market open on Wednesday, May 28, 2025. Reservoir will host a conference call to discuss its results at 10 a.m. accessnewswire.com - 1 month ago
Reservoir Launches New Mumbai-Based Subsidiary PopIndia This launch marks Reservoir's seventh global office PopIndia announces first signing singer, songwriter, and rapper Yohani NEW YORK CITY, NY / ACCESS Newswire / April 17, 2025 / Reservoir Media, Inc. (NASDAQ:RSVR), an award-winning independent music company, today announced the launch of a new subsidiary, PopIndia, based in Mumbai, India. As a full-service music company, PopIndia is focused on signing and developing regional talent and acquiring catalogs across publishing and recorded music. accessnewswire.com - 2 months ago
3 Media Stocks to Watch From a Challenging Industry Zacks Media Conglomerates industry players like PSO, PARA and RSVR gain from the rising demand for high-speed Internet and increased media consumption. zacks.com - 3 months ago
What Makes Reservoir Media (RSVR) a New Buy Stock Reservoir Media (RSVR) might move higher on growing optimism about its earnings prospects, which is reflected by its upgrade to a Zacks Rank #2 (Buy). zacks.com - 4 months ago
Wall Street Analysts Predict a 66.05% Upside in Reservoir Media (RSVR): Here's What You Should Know The mean of analysts' price targets for Reservoir Media (RSVR) points to a 66.1% upside in the stock. While this highly sought-after metric has not proven reasonably effective, strong agreement among analysts in raising earnings estimates does indicate an upside in the stock. zacks.com - 4 months ago
Reservoir Media, Inc. (RSVR) Q3 2025 Earnings Call Transcript Reservoir Media, Inc. (NASDAQ:RSVR ) Q3 2025 Earnings Conference Call February 5, 2025 10:00 AM ET Company Participants Jackie Marcus - Investor Relations, Alpha IR Group Golnar Khosrowshahi - Founder and Chief Executive Officer Jim Heindlmeyer - Chief Financial Officer Conference Call Participants Griffin Boss - B. Riley Securities Richard Baldry - ROTH Capital Partners Alex Fuhrman - Craig-Hallum Capital Group Operator Greetings, and welcome to Reservoir Media Third Quarter Fiscal Year 2025 Earnings Conference Call. seekingalpha.com - 4 months ago
Reservoir Media, Inc. (RSVR) Q3 Earnings and Revenues Beat Estimates Reservoir Media, Inc. (RSVR) came out with quarterly earnings of $0.08 per share, beating the Zacks Consensus Estimate of $0.03 per share. This compares to break-even earnings per share a year ago. zacks.com - 5 months ago
Reservoir Media Announces Third Quarter Fiscal 2025 Results Strong Results in Both Segments Grew Total Revenue by 19% Including Acquisitions Key Catalog Additions and Disciplined Cost Controls Drive Margin Growth Raises Fiscal 2025 Financial Outlook NEW YORK, NY / ACCESS Newswire / February 5, 2025 / Reservoir Media, Inc. (NASDAQ:RSVR) ("Reservoir" or the "Company"), an award-winning independent music company, today announced financial results for the third quarter of fiscal 2025 ended December 31, 2024. Recent Highlights: Revenue of $42.3 million, increased 16% organically, or 19% including acquisitions year-over-year Music Publishing revenue rose 16% year-over-year Recorded Music revenue rose by 20% year-over-year Operating Income of $9.6 million, increased by $3.0 million year-over-year OIBDA ("Operating Income Before Depreciation & Amortization") of $16.3 million, an increase of 26% year-over-year Net Income of $5.3 million, or $0.08 per share, compared to a net loss of ($2.9) million, or ($0.05) per share Adjusted EBITDA of $17.3 million, up 26% year-over-year Acquired the publishing catalog of Lastrada Entertainment, which includes multiple chart-topping and Grammy Award-winning titles from the 1960s to today Expanded relationship with producer and songwriter Serban Cazan to continue representing his entire catalog and future works, including record-breaking hit collaboration "Mantra" by Jennie Signed publishing catalog deal with composer Lebohang Morake, professionally known as Lebo M, who is best known for his work on The Lion King franchise Management Commentary: "Our third fiscal quarter marks another strong period of growth across both the top and bottom lines of our business. accessnewswire.com - 5 months ago
3 Media Stocks to Keep an Eye on Before the New Year Media giants DIS, RSVR and PARA set for 2025 growth, with streaming profits rising, box office bouncing back and sports rights boosting value. Time to watch. zacks.com - 6 months ago
8. Profile Summary

Reservoir Media, Inc. RSVR

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 515 M
Dividend Yield 0.00%
Description Reservoir Media, Inc. operates as a music publishing company. It operates in two segments, Music Publishing and Recorded Music. The Music Publishing segment acquires interests in music catalogs, as well as signs songwriters. The Recorded Music segment engages in the acquisition of sound recording catalogs; discovery and development of recording artists; and marketing, distribution, sale, and licensing of the music catalogs. The company was founded in 2007 and is headquartered in New York, New York. Reservoir Media, Inc. is a subsidiary of Reservoir Holdings, Inc.
Contact 75 Varick Street, New York City, NY, 10013 https://www.reservoir-media.com
IPO Date Jan. 5, 2021
Employees 99
Officers Suzy Arrabito Vice President of Marketing & Communications Mr. Rell Lafargue President, Chief Operating Officer & Director Ms. Golnar Khosrowshahi Founder, Chief Executive Officer & Director Mr. James A. Heindlmeyer Chief Financial Officer