image
Communication Services - Advertising Agencies - NYSE - US
$ 7.08
-3.67 %
$ 114 M
Market Cap
-8.74
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one TSQ stock under the worst case scenario is HIDDEN Compared to the current market price of 7.08 USD, Townsquare Media, Inc. is HIDDEN

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

The intrinsic value of one TSQ stock under the base case scenario is HIDDEN Compared to the current market price of 7.08 USD, Townsquare Media, Inc. is HIDDEN

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

The intrinsic value of one TSQ stock under the best case scenario is HIDDEN Compared to the current market price of 7.08 USD, Townsquare Media, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart TSQ

image
$10.5$10.5$10.0$10.0$9.5$9.5$9.0$9.0$8.5$8.5$8.0$8.0$7.5$7.5$7.0$7.015 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
451 M REVENUE
-0.72%
21.7 M OPERATING INCOME
213.34%
-10.9 M NET INCOME
75.69%
48.7 M OPERATING CASH FLOW
-28.13%
-9.93 M INVESTING CASH FLOW
-178.15%
-67.4 M FINANCING CASH FLOW
-44.52%
115 M REVENUE
-2.46%
15.1 M OPERATING INCOME
17.10%
12.1 M NET INCOME
124.65%
9.87 M OPERATING CASH FLOW
9.54%
-3.61 M INVESTING CASH FLOW
2.67%
-13 M FINANCING CASH FLOW
61.11%
Balance Sheet Townsquare Media, Inc.
image
Current Assets 105 M
Cash & Short-Term Investments 33 M
Receivables 60.6 M
Other Current Assets 11.8 M
Non-Current Assets 475 M
Long-Term Investments 725 K
PP&E 159 M
Other Non-Current Assets 316 M
5.68 %10.45 %27.32 %54.38 %Total Assets$580.4m
Current Liabilities 76.3 M
Accounts Payable 4.45 M
Short-Term Debt 9.03 M
Other Current Liabilities 62.8 M
Non-Current Liabilities 533 M
Long-Term Debt 44.2 M
Other Non-Current Liabilities 488 M
10.31 %7.26 %80.22 %Total Liabilities$608.9m
EFFICIENCY
Earnings Waterfall Townsquare Media, Inc.
image
Revenue 451 M
Cost Of Revenue 0
Gross Profit 451 M
Operating Expenses 327 M
Operating Income 21.7 M
Other Expenses 32.6 M
Net Income -10.9 M
500m500m450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)451m0451m(327m)22m(33m)(11m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
4.81% OPERATING MARGIN
4.81%
0.00% NET MARGIN
0.00%
0.00% ROE
0.00%
0.00% ROA
0.00%
0.00% ROIC
0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Townsquare Media, Inc.
image
60m60m50m50m40m40m30m30m20m20m10m10m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -10.9 M
Depreciation & Amortization 19.7 M
Capital Expenditures -17.4 M
Stock-Based Compensation 17.2 M
Change in Working Capital 0
Others 22.8 M
Free Cash Flow 31.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Townsquare Media, Inc.
image
TSQ has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
1.94% DIVIDEND YIELD
0.2 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.70000.70000.60000.60000.50000.50000.40000.40000.30000.30000.20000.20000.10000.10000.00000.00000.0750.18750.19750.0750.0750.0750.0750.18750.19750.20.0750.0750.18750.19750.0750.300.0750.410.18750.650.19750.470.190.200.20201820182019201920202020202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Townsquare Media, Inc.
image
Sold
0-3 MONTHS
200 K USD 3
3-6 MONTHS
1.01 M USD 3
6-9 MONTHS
1.45 M USD 2
9-12 MONTHS
272 K USD 1
Bought
0 USD 0
0-3 MONTHS
1.55 K USD 1
3-6 MONTHS
520 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Townsquare Media, Inc. (TSQ) Q4 2024 Earnings Call Transcript Townsquare Media, Inc. (NYSE:TSQ ) Q4 2024 Earnings Conference Call March 17, 2025 8:00 AM ET Company Participants Claire Yenicay - Executive Vice President, Investor Relations and Corporate Communications Bill Wilson - Chief Executive Officer Stuart Rosenstein - Executive Vice President and Chief Financial Officer Conference Call Participants Michael Kupinski - Noble Capital Markets Patrick Sholl - Barrington Research Operator Good morning and welcome to Townsquare Media's Fourth Quarter 2024 Conference Call. As a reminder, today's call is being recorded, and your participation implies consent to such recording. seekingalpha.com - 3 weeks ago
Townsquare Media (TSQ) Q4 Earnings Match Estimates Townsquare Media (TSQ) came out with quarterly earnings of $0.60 per share, in line with the Zacks Consensus Estimate. This compares to earnings of $0.34 per share a year ago. zacks.com - 3 weeks ago
Townsquare Delivers Net Revenue and Adjusted EBITDA Growth in Q4 2024 Announces Increase in Dividend Total Digital Net Revenue Growth of + 10.8% in Q4 2024  Townsquare Ignite (Digital Advertising) Net Revenue Growth of + 15.5% in Q4 2024  Repurchased $36 Million of Debt and $24 Million of Equity in 2024  Completed Debt Refinancing, Extending Maturities to 2030 globenewswire.com - 3 weeks ago
Townsquare Announces Conference Call to Discuss Fourth Quarter 2024 Results PURCHASE, N.Y., Feb. 12, 2025 (GLOBE NEWSWIRE) -- Townsquare Media, Inc. (NYSE: TSQ) (“Townsquare” or the “Company”) announced today that it will release fourth quarter 2024 financial results before the market opens on Monday, March 17, 2025. The Company will host a conference call to discuss certain fourth quarter 2024 financial results on Monday, March 17, 2025 at 8:00 a.m. Eastern Time. globenewswire.com - 1 month ago
Townsquare Announces Evolution of Its Management Structure and Key Promotions on Leadership Team PURCHASE, N.Y., Feb. 04, 2025 (GLOBE NEWSWIRE) -- Townsquare Media, Inc. (NYSE: TSQ) (“Townsquare” or the “Company”) announced today the promotion of three tenured Townsquare employees to newly created positions that allow the Company to tackle the numerous opportunities ahead. As the advertising industry continues to rapidly evolve, Townsquare aims to maximize success by evolving and improving both its management structure and its leadership team to set up for continued industry leading growth. globenewswire.com - 2 months ago
Townsquare Media, Inc. Reports Preliminary Estimated 2024 Results PURCHASE, N.Y., Jan. 21, 2025 (GLOBE NEWSWIRE) -- Townsquare Media, Inc. (NYSE: TSQ) (“Townsquare”, the "Company," "we," "us," or "our") announced today preliminary estimated financial results for the fourth quarter and full year ended December 31, 2024. globenewswire.com - 2 months ago
Top Dividend Stocks Analysts Recommend for 2025 Warren Buffett, the legendary Oracle of Omaha and arguably the most famous investor to have ever lived, owes a great deal of his success to his buy-and-hold approach that tends to focus on blue-chip dividend stocks. Berkshire Hathaway's huge positions in dividend stalwarts like Bank of America Corp. NYSE: BAC and Apple Inc. NASDAQ: AAPL earn the company billions of dollars in dividend distributions annually. marketbeat.com - 3 months ago
The Zacks Analyst Blog Rayonier Advanced Materials, Private Bancorp of America, MediaAlpha, Townsquare Media and Lands' End Rayonier Advanced Materials, Private Bancorp of America, MediaAlpha, Townsquare Media and Lands' End are included in this Analyst Blog. zacks.com - 4 months ago
Small Business Optimization Index Breaks Out in November: 5 Top Picks These five small-cap stocks have strong growth potential for 2025. These are: RYAM, PBAM, MAX, TSQ, LE. zacks.com - 4 months ago
Townsquare Media: Still A Buy For Yield, Value, And Growth Townsquare Media (TSQ) has traded sideways in recent months, and the digital media and radio broadcasting company recently released mixed fiscal results. However, within this recent earnings release were a few positive takeaways, and prior to earnings, Townsquare's announced media partnership represents a capital-light organic growth opportunity. With shares trading at a such big discount to its radio broadcasting peers, slight improvements to results and sentiment could drive TSQ stock to over $20 per share. seekingalpha.com - 4 months ago
Townsquare Media Declines 4% YTD: Right Time to Buy the Stock? TSQ's new partnership model and expanding market reach bodes well for investors. zacks.com - 4 months ago
Townsquare (TSQ) Shows Fast-paced Momentum But Is Still a Bargain Stock Townsquare (TSQ) could be a great choice for investors looking to buy stocks that have gained strong momentum recently but are still trading at reasonable prices. It is one of the several stocks that made it through our 'Fast-Paced Momentum at a Bargain' screen. zacks.com - 4 months ago
8. Profile Summary

Townsquare Media, Inc. TSQ

image
COUNTRY US
INDUSTRY Advertising Agencies
MARKET CAP $ 114 M
Dividend Yield 1.94%
Description 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.
Contact One Manhattanville Road, Purchase, NY, 10577 https://www.townsquaremedia.com
IPO Date July 24, 2014
Employees 2049
Officers Ms. Heather Hagar Senior Vice President of Human Resources Mr. Stuart B. Rosenstein CPA Executive Vice President & Chief Financial Officer Mr. Steven Price Executive Chairman of the Board Mr. Robert L. Worshek Senior Vice President & Chief Accounting Officer Mr. Bill Wilson Chief Executive Officer & Director Ms. Claire Yenicay Executive Vice President of IR & Corporate Communications Ms. Allison Zolot J.D. Senior Vice President & General Counsel Mr. Erik Hellum Executive Vice President & Chief Operating Officer Mr. Matt Kiger Chief Revenue Officer of Local Media Mr. Scott Schatz Executive Vice President of Finance, Operations & Technology