US · IHRT
iHeartMedia, Inc.
- Sector
- Communication Services · Broadcasting
- Headquarters
- San Antonio, TX 78258
- Website
- iheartmedia.com
Price · as of 2024-12-31
$6.33
Market cap 421.74M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17.34 | +173.93% |
| Intrinsic Value(DCF) | $0.73 | -88.47% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $0.00 | $0.00 | |||
| 2011 | $0.00 | $0.00 | |||
| 2012 | $0.00 | $0.00 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $12.76 | $542.95 | $0.00 | $727.57 | $0.00 |
| 2020 | $16.54 | $22.73 | $0.00 | $0.00 | $144.28 |
| 2021 | $18.89 | $36.38 | $0.00 | $0.00 | $0.00 |
| 2022 | $4.90 | $31.03 | $0.00 | $0.00 | $0.00 |
| 2023 | $2.30 | $16.81 | $0.00 | $0.00 | $0.00 |
| 2024 | $1.83 | $17.34 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates iHeartMedia, Inc.'s (IHRT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17.34
- Current price
- $6.33
- AI upside
- +173.93%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.73
-88.47% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IHRT | iHeartMedia, Inc. | $6.33 | 421.74M | +174% | -88% | — | — | -0.27 | -0.20 | 0.07 | 10.32 | — | -0.07 | 58.78% | -19.80% | -26.20% | 113.99% | -13.84% | -16.12% | -4.25 | -2.01 | 1.56 | 1.44 | 9.84 | -961.00% | 276.00% | -12370.00% | -9.45% | 0.08 | -0.55% | 0.00% | 0.00% | 38.81% | -7.70 | -224.53 | 1.52 | -0.72 |
| AENT | Alliance Entertainment Ho… | $5.41 | 275.68M | +446% | -56% | -67% | -73% | 19.96 | 2.92 | 0.28 | 11.28 | 8.57 | -68.87 | 12.49% | 2.83% | 1.42% | 15.80% | 12.48% | 4.30% | 0.88 | 2.85 | 1.26 | 0.63 | 2.59 | 23296.00% | -336.00% | -5187.00% | 8.89% | 0.16 | 13.75% | 0.00% | 0.00% | 6.32% | 12.96 | 14.60 | 0.37 | 4.28 |
| AMCX | AMC Networks Inc. | $8.17 | 355.61M | +1,151% | -45% | +248% | -8% | 1.78 | 0.35 | 0.15 | 1.39 | — | -0.31 | 50.63% | 5.77% | 3.87% | 21.14% | 3.79% | 4.68% | 1.89 | 0.77 | 1.67 | 1.40 | 1.11 | -13689.00% | -452.00% | -1767.00% | 78.61% | 0.40 | 11.26% | 0.00% | 0.00% | 92.58% | 12.72 | 6.23 | 0.73 | 1.70 |
| CURI | CuriosityStream Inc. | $3.38 | 197.05M | +1,211% | -65% | — | -89% | -8.78 | 1.96 | 2.22 | 13.99 | — | 4.32 | 50.40% | -26.07% | -25.31% | -19.83% | -38.49% | -13.83% | 0.07 | — | 1.66 | 1.60 | -0.58 | -7391.00% | -1012.00% | -15039.00% | 7.17% | 0.34 | 23.53% | 3.57% | -31.40% | 3.80% | -6.44 | 10.54 | 1.68 | -2.30 |
| EVC | Entravision Communication… | $3.10 | 282.03M | +582% | -79% | — | — | -0.96 | 0.98 | 0.39 | -8.48 | -0.12 | -3.32 | 34.66% | -14.24% | -40.80% | -80.81% | -16.04% | -22.01% | 1.62 | -3.16 | 3.02 | 2.75 | -4.28 | 82222.00% | 2286.00% | 3838.00% | 46.40% | 1.21 | 20.44% | 12.59% | -12.10% | 25.48% | -5.37 | 4.21 | 0.76 | -0.97 |
| GTN | Gray Media, Inc. | $5.19 | 480.08M | +366% | +31% | — | +5% | -6.01 | 0.18 | 0.17 | 0.36 | — | 85.20 | 96.64% | 12.67% | -2.75% | -2.96% | 5.36% | -0.81% | 0.03 | 0.83 | 1.27 | 1.12 | -0.50 | -12619.00% | -1507.00% | -7023.00% | 35.41% | 0.56 | 3.29% | 6.46% | -38.80% | 1151.82% | 0.55 | 1.18 | 0.07 | 0.64 |
| NCMI | National CineMedia, Inc. | $3.56 | 334.04M | — | +5,507% | — | — | — | — | — | — | — | — | 0.00% | 0.00% | 0.00% | — | — | — | 0.05 | — | 2.42 | 2.18 | — | — | — | — | — | 0.00 | — | — | — | — | — | — | — | — |
| SSP | The E.W. Scripps Company | $4.15 | 489.81M | +697% | -63% | — | +56% | 10.76 | 0.27 | 0.16 | -6.50 | — | -0.16 | 40.74% | 7.54% | -4.69% | 2.46% | 5.26% | 0.62% | 0.01 | 0.73 | 1.65 | 0.06 | 0.39 | -28515.00% | -1431.00% | -9783.00% | 1.92% | 0.12 | 0.25% | 0.00% | 0.00% | 789.30% | 1.98 | 49.17 | 0.15 | 0.66 |
| TTGT | TechTarget, Inc. | $3.51 | 253.27M | +5,483% | +573% | -86% | — | -3.58 | 0.27 | 1.47 | -8.16 | — | -1.99 | 62.35% | -41.81% | -41.02% | -13.02% | -10.85% | -7.88% | 0.28 | -6.71 | 0.85 | 0.81 | -2.60 | -263125.00% | 1301.00% | -22378.00% | -17.10% | -0.12 | -7.23% | 0.00% | 0.00% | 10.62% | -4.21 | -7.00 | 1.76 | 0.23 |
| UPXI | Upexi, Inc. | $0.66 | 45.98M | +67,267% | +2,474% | +297% | +7,557% | -3.49 | 0.53 | 3.02 | -5.99 | — | 0.54 | 68.74% | -79.06% | -86.55% | -28.33% | -18.63% | -18.58% | 0.31 | -10.65 | 1.74 | 0.16 | -2.05 | -9284.00% | -3919.00% | 75216.00% | -18.43% | -0.26 | -13.13% | 0.00% | 0.00% | 0.00% | -5.81 | -8.24 | 4.59 | 0.20 |
| ZH | Zhihu Inc. | $3.32 | 264.78M | +288% | +40% | +45% | -64% | -22.00 | 0.90 | 1.02 | 7.08 | — | 0.94 | 60.60% | -13.37% | -4.77% | -3.87% | 60.81% | -2.70% | 0.00 | — | 3.60 | 3.51 | 25.09 | -7769.00% | -1306.00% | -3334.00% | -7.61% | -0.18 | 37.22% | 0.00% | 0.00% | 62.42% | 2.30 | 3.97 | -0.31 | 0.47 |
About iHeartMedia, Inc.
iHeartMedia, Inc. operates as a media and entertainment company worldwide. It operates through three segments: Multiplatform Group, Digital Audio Group, and Audio & Media Services Group. The Multiplatform Group segment offers broadcast radio stations, sponsorship, and live and virtual events; and operates Premiere Networks, a national radio network that produces, distributes, or represents approximately 120 syndicated radio programs and services to approximately 6,400 radio station affiliates. It also delivers real-time traffic flow and incident information, and weather updates, sports, and news through approximately 2,100 radio stations and 170 television affiliates, and Internet and mobile partnerships. As of December 31, 2021, this segment owned 863 radio stations, which included 249 AM and 614 FM radio stations. The Digital Audio Group segment provides podcasting, digital sites, newsletters, digital services, and programs; and iHeartRadio, a mobile app and web-based service for radio stations, digital-only stations, custom artist stations, and podcasts. The Audio and Media Services Group segment engages in the media representation business. This segment also provides cloud and on-premises broadcast software, such as radio and television automation, music scheduling, newsroom automation, advertising sales management, disaster recovery solutions; and real-time audio recognition technology to approximately 10,000 radio and television stations, cable channels, record labels, advertisers, and agencies, as well as media streaming and research services. The company was formerly known as CC Media Holdings, Inc. and changed its name to iHeartMedia, Inc. in September 2014. iHeartMedia, Inc. is headquartered in San Antonio, Texas.
- CEO
- Robert W. Pittman
- Employees
- 8.08K
- Beta
- 1.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.73 ÷ $6.33) − 1 = -88.47% (DCF, example).