image
Communication Services - Entertainment - NASDAQ - US
$ 13.29
-3.56 %
$ 883 M
Market Cap
2.83
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one SBGI stock under the worst case scenario is HIDDEN Compared to the current market price of 13.3 USD, Sinclair, Inc. is HIDDEN

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

The intrinsic value of one SBGI stock under the base case scenario is HIDDEN Compared to the current market price of 13.3 USD, Sinclair, Inc. is HIDDEN

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

The intrinsic value of one SBGI stock under the best case scenario is HIDDEN Compared to the current market price of 13.3 USD, Sinclair, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SBGI

image
$18.0$18.0$17.5$17.5$17.0$17.0$16.5$16.5$16.0$16.0$15.5$15.5$15.0$15.0$14.5$14.5$14.0$14.0$13.5$13.5$13.0$13.015 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
3.55 B REVENUE
13.21%
551 M OPERATING INCOME
266.47%
319 M NET INCOME
209.62%
98 M OPERATING CASH FLOW
-58.30%
77 M INVESTING CASH FLOW
48.08%
-140 M FINANCING CASH FLOW
72.50%
1 B REVENUE
9.49%
266 M OPERATING INCOME
48.60%
179 M NET INCOME
244.23%
198 M OPERATING CASH FLOW
-11.61%
-9 M INVESTING CASH FLOW
93.08%
-28 M FINANCING CASH FLOW
-0.00%
Balance Sheet Sinclair, Inc.
image
Current Assets 1.48 B
Cash & Short-Term Investments 697 M
Receivables 637 M
Other Current Assets 151 M
Non-Current Assets 4.4 B
Long-Term Investments 0
PP&E 828 M
Other Non-Current Assets 3.57 B
11.84 %10.82 %14.07 %60.70 %Total Assets$5.9b
Current Liabilities 605 M
Accounts Payable 107 M
Short-Term Debt 60 M
Other Current Liabilities 438 M
Non-Current Liabilities 4.76 B
Long-Term Debt 4.22 B
Other Non-Current Liabilities 543 M
8.16 %78.62 %10.11 %Total Liabilities$5.4b
EFFICIENCY
Earnings Waterfall Sinclair, Inc.
image
Revenue 3.55 B
Cost Of Revenue 0
Gross Profit 3.55 B
Operating Expenses 3 B
Operating Income 551 M
Other Expenses 232 M
Net Income 319 M
4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m004b04b(3b)551m(232m)319mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
15.53% OPERATING MARGIN
15.53%
8.74% NET MARGIN
8.74%
53.17% ROE
53.17%
5.27% ROA
5.27%
8.33% ROIC
8.33%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Sinclair, Inc.
image
1b1b1b1b1b1b800m800m600m600m400m400m200m200m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 319 M
Depreciation & Amortization 250 M
Capital Expenditures 0
Stock-Based Compensation 51 M
Change in Working Capital -581 M
Others -81 M
Free Cash Flow 98 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Sinclair, Inc.
image
Wall Street analysts predict an average 1-year price target for SBGI of $23.9 , with forecasts ranging from a low of $15.7 to a high of $50 .
SBGI Lowest Price Target Wall Street Target
15.7 USD 18.13%
SBGI Average Price Target Wall Street Target
23.9 USD 80.21%
SBGI Highest Price Target Wall Street Target
50 USD 276.22%
Price
Max Price Target
Min Price Target
Average Price Target
505045454040353530302525202015151010May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.59% DIVIDEND YIELD
0.25 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.2001.2001.0001.0000.8000.8000.6000.6000.4000.4000.2000.2000.0000.0000.1650.1650.180.180.20.20.20.250.250.250.250.1650.180.180.180.20.20.20.250.250.250.1650.180.180.180.20.20.20.250.250.250.1650.660.180.700.180.720.20.740.20.800.20.800.20.800.251.000.251.000.251.000.252015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 14
6. Ownership
Insider Ownership Sinclair, 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
7.04 M USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Sinclair Names Christina Tesauro SVP, Sales – Tennis Channel, AMP Sports BALTIMORE--(BUSINESS WIRE)--Sinclair announced today that Christina Tesauro has been named SVP, Sales - Tennis Channel, AMP Sports. Tesauro most recently, served as Vice President of Sales and Partnerships for Sinclair's AMP Sports, where she played a pivotal role in expanding the company's advertising and sponsorship portfolio. Tesauro joined Tennis Channel's sales team in 2018 and has spent the past seven years spearheading innovative partnerships and elevating sales opportunities across Tenn. businesswire.com - 2 weeks ago
NAB, Sinclair, and UrsaNav Announce Demonstration to Boost Resilience of Vulnerable GPS System LAS VEGAS--(BUSINESS WIRE)--The National Association of Broadcasters (NAB), Sinclair Broadcast Group, LLC, a subsidiary of Sinclair, Inc. (NASDAQ: SBGI), and UrsaNav®, LLC will demonstrate a complementary system that can provide precision timing upon which the U.S. economy relies in the event the Global Positioning System (GPS) is compromised or attacked. American consumers and industries rely on GPS every day. Yet GPS is vulnerable to disruption or attack, with tremendous economic consequences. businesswire.com - 2 weeks ago
Rob Weisbord, Sinclair COO and President of Local Media, to Be Inducted Into the 33rd Annual Broadcasting+Cable Hall of Fame BALTIMORE--(BUSINESS WIRE)--The Broadcasting+Cable Hall of Fame, the premier industry event paying tribute to the innovators within broadcast, cable, and streaming television, has announced that Rob Weisbord, Sinclair's COO and President of Local Media, will be inducted into its class of 2025. The 33rd annual gala will be held on Tuesday, September 30, at New York's Ziegfeld Ballroom. Weisbord joined Sinclair in 1997 and has steadily risen through the ranks, playing a pivotal role in the compan. businesswire.com - 2 weeks ago
Sinclair Becomes First Broadcast Media Company Approved by FAA to Pilot Drones Over People Without Waiver for Newsgathering BALTIMORE--(BUSINESS WIRE)--Sinclair, one of the nation's leading media companies, has achieved a groundbreaking milestone in drone journalism. The Federal Aviation Administration (FAA) has accepted Sinclair's Declaration of Compliance for Operations Over People, making Sinclair the first broadcast company authorized to fly drones over individuals and moving vehicles without needing an FAA waiver for newsgathering under FAA rules. The FAA's authorization allows Sinclair to operate specially mod. businesswire.com - 2 weeks ago
Sinclair and ONE Media Technologies to Participate in NAB Show HUNT VALLEY, Md.--(BUSINESS WIRE)--Sinclair, Inc. and its subsidiary, ONE Media Technologies, will be participating in the 2025 National Association of Broadcasters (NAB) Show next week in Las Vegas. Members of the leadership team will participate in multiple panel discussions and technical paper presentations during the April 5-9 show. Sinclair and ONE Media will also be participating in ATSC's NAB booth in the West Hall (W3056) providing demonstrations of the features that will be enabled by. businesswire.com - 2 weeks ago
Sinclair Announces Upcoming Retirement of Lucy Rutishauser, Executive Vice President & Chief Financial Officer BALTIMORE--(BUSINESS WIRE)--Sinclair, Inc. (Nasdaq: SBGI), the “Company” or “Sinclair,” announced today that Executive Vice President and Chief Financial Officer, Lucy Rutishauser, will retire after her successor is appointed and transitions into the role. The search for her replacement, which includes both internal and external candidates, is expected to commence shortly. Following her retirement Ms. Rutishauser is expected to serve as a senior advisor to the Company. David Smith, Executive Ch. businesswire.com - 4 weeks ago
Sinclair Names Valeria Riccioli Director of Content for The National News Desk WASHINGTON--(BUSINESS WIRE)--Sinclair announced today that Valeria Riccioli has been appointed Director of Content for The National News Desk, where she will oversee content strategy and audience engagement. Utilizing the extensive resources of Sinclair's local stations nationwide, The National News Desk delivers comprehensive, fact-driven reporting on the most significant national, regional, and local stories of the day. Riccioli brings nearly two decades of experience in national news. She pr. businesswire.com - 1 month ago
Sinclair Names David Todd Bailey Vice President/GM of KTXS in Abilene, TX ABILENE, Texas--(BUSINESS WIRE)--Sinclair today announced David Todd Bailey has been named Vice President and General Manager of KTXS in Abilene, TX. Bailey has held several sales leadership positions across Texas, including Station Manager at KTEN in Sherman and Sales Manager at KETK and KFXK in Tyler. Bailey also launched an advertising agency providing full-service media solutions. He began his media career at KTXS 25 years ago as an Account Executive for the station. “We're thrilled to have. businesswire.com - 1 month ago
Drs. Jeffrey Lieberman, M.D. and David Sinclair, Ph.D. Drs. David Sinclair & Jeffrey Lieberman to explore the latest advances in longevity science and emerging new model for living better, longer at SXSW 2025 globenewswire.com - 1 month ago
Sinclair Names Joseph Tracy VP/GM of KDSM in Des Moines and KGAN in Cedar Rapids DES MOINES, Iowa--(BUSINESS WIRE)--Sinclair today announced that Joseph Tracy has been named Vice President and General Manager of KDSM in Des Moines and KGAN in Cedar Rapids. Earlier in his career, Tracy served as General Sales Manager at WTVX, Sinclair's station in West Palm Beach. Tracy brings extensive experience in sales and station management, having held leadership roles at multiple stations across the country. His previous positions include General Sales Manager at KWTX/KNCT/MNCT/OWTX i. businesswire.com - 1 month ago
TBD TV Network to Rebrand As ROAR BALTIMORE--(BUSINESS WIRE)--Sinclair today announced that TBD TV will rebrand as ROAR on April 28. The new name completes the network's shift to broadcasting ground-breaking comedy franchises that deliver the funniest, most memorable, uproarious humor on TV. ROAR will debut a bold new visual identity, including fresh on-air graphics, updated social media handles, and an immersive brand experience. The new brand is the culmination of a strategic plan that kicked off in Q4 2023 to position the ne. businesswire.com - 1 month ago
Sinclair Becomes First Broadcaster to Implement LIVE AI-Powered Language Translation for Newscasts BALTIMORE--(BUSINESS WIRE)--Sinclair today announced it is pioneering the use of artificial intelligence to provide real-time live language translation of local newscasts. The first-of-its-kind test is underway in Baltimore/WBFF, San Antonio/KABB, West Palm Beach/WPEC, and Las Vegas/KSNV, allowing viewers to access Spanish language broadcasts live, in real time. As the first in broadcast media to implement live AI-powered translation for local newscasts, Sinclair aims to enhance accessibility a. businesswire.com - 1 month ago
8. Profile Summary

Sinclair, Inc. SBGI

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 883 M
Dividend Yield 1.59%
Description Sinclair Broadcast Group, Inc. operates as a media company in the United States. The company operates in two segments, Broadcast and Local Sports. The Broadcast segment broadcasts free over-the-air programming, such as network provided programs, locally-produced news, local sporting events, programming from program service arrangements, syndicated entertainment programs, and programming to television viewing audiences in the communities through its local television stations. As of December 31, 2021, the segment owned, operated, and provided services to 185 stations and 634 channels in 86 markets. The Local Sports segment operates regional sports networks. This segment broadcasts professional sports games and produce content. In addition, this segment owns regional sports network, which has the rights to air games of 45 professional sports teams and other sporting events. The company also owns and operates Tennis Channel, a cable network, which includes coverage of various tennis' top tournaments and original professional sports and tennis lifestyle shows; the Tennis Channel International streaming service; Tennis Magazine, the sport's print publication; and Tennis.com, an online tennis platform. Further, it owns and operates various networks carried on distribution platforms, including Comet, a science fiction network; CHARGE!, an adventure and action-based network; TBD, a multiscreen TV network; Stadium, a professional sports highlights and college games network; STIRR, an ad-supported DTC streaming app; and NewsON, an ad-supported app that provides access to live or on-demand local news broadcasts, including non-Sinclair affiliate partners. Additionally, the company provides technical services to the broadcast industry; and owns various non-media related investments, such as private equity, mezzanine financing, and real estate investments. Sinclair Broadcast Group, Inc. was founded in 1986 and is headquartered in Hunt Valley, Maryland.
Contact 10706 Beaver Dam Road, Hunt Valley, MD, 21030 https://sbgi.net
IPO Date June 7, 1995
Employees 7200
Officers Mr. David B. Gibber J.D. Executive Vice President & Chief Legal Officer Mr. J. Duncan Smith Vice President, Secretary & Director Mr. Kevin Cotlove EVice President & Chief Operating Officer Mr. Michael J. Kralec Senior Vice President & Chief Technology Officer Mr. David R. Bochenek Senior Vice President & Chief Accounting Officer Mr. Christopher S. Ripley President & Chief Executive Officer Jason Smith Executive Vice Chairman Mr. David D. Smith Executive Chairman of the Board Ms. Lucy A. Rutishauser Executive Vice President & Chief Financial Officer Mr. Robert D. Weisbord Chief Operating Officer & President of Local Media