US · PODC
PodcastOne, Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Beverly Hills, DE 90210
- Website
- podcastone.com
Price · as of 2025-03-31
$3.32
Market cap 70.62M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $73.02 | +2,099.4% |
| Intrinsic Value(DCF) | $22.06 | +564.46% |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $0.00 | $0.00 | |||
| 2024 | $1.80 | $101.25 | $41.90 | $0.00 | $0.00 |
| 2025 | $1.97 | $73.02 | $25.38 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates PodcastOne, Inc.'s (PODC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $73.02
- Current price
- $3.32
- AI upside
- +2,099.4%
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
$22.06
+564.46% 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 |
| PODC | PodcastOne, Inc. | $3.32 | 70.62M | +2,099% | +564% | — | — | -7.44 | 3.17 | 0.92 | -9.86 | — | 25.08 | 6.77% | -11.70% | -12.39% | -41.03% | -42.13% | -28.50% | 0.00 | — | 1.25 | 1.21 | 0.23 | -6176.00% | 2036.00% | -14145.00% | -0.76% | -0.04 | -2.53% | 0.00% | 0.00% | 0.00% | -7.70 | -128.29 | 0.90 | 3.97 |
| BODI | The Beachbody Company, In… | $6.96 | 49.33M | +3,360% | -63% | — | +1,647% | -0.62 | 1.58 | 0.11 | -1.22 | — | -1.20 | 68.61% | -15.81% | -17.11% | -129.17% | -117.46% | -31.74% | 0.80 | -9.62 | 0.62 | 0.17 | -0.06 | -5705.00% | -2055.00% | -9320.00% | -4.46% | 0.02 | -3.51% | 0.00% | 0.00% | 0.00% | -0.71 | -23.57 | 0.11 | -4.17 |
| BZFD | BuzzFeed, Inc. | $0.76 | 28.46M | +2,754% | +7% | -62% | +450% | -2.25 | 0.73 | 0.40 | -13.62 | — | 1.53 | 44.67% | -12.39% | -5.32% | -31.79% | -11.20% | -10.30% | 0.60 | -3.47 | 1.04 | 0.90 | -3.27 | -6326.00% | -2485.00% | 5927.00% | -43.86% | -0.21 | -15.91% | 0.00% | 0.00% | 207.91% | -4.26 | -3.00 | 0.53 | -3.00 |
| LVO | LiveOne, Inc. | $5.49 | 63.93M | +324% | -37% | — | — | -4.03 | -4.62 | 0.72 | -6.54 | -14.72 | -1.95 | 23.79% | -15.78% | -16.35% | 188.99% | 176.41% | -39.03% | -0.22 | -6.66 | 0.42 | 0.34 | 0.02 | 2738.00% | -341.00% | 1581.00% | 3.95% | 0.18 | -31.99% | 0.62% | -2.50% | 4.11% | -4.53 | 25.21 | 0.72 | -7.43 |
| MDIA | MediaCo Holding Inc. | $0.62 | 33.1M | +7,356% | +3,427% | -64% | — | -54.67 | 1.15 | 0.74 | 12.11 | — | -0.49 | -11.59% | -29.51% | -4.26% | -2.62% | -19.22% | -0.58% | 2.46 | -2.53 | 0.64 | 0.61 | 8.18 | -7940.00% | 19506.00% | 22856.00% | -29.47% | -0.35 | -14.30% | 0.00% | 0.00% | 0.01% | -7.77 | -10.45 | 2.29 | -0.02 |
| MNY | MoneyHero Limited Class A… | $1.42 | 61.42M | +1,501% | -75% | — | — | -0.97 | 0.76 | 0.46 | 0.17 | — | 0.77 | 36.84% | -50.55% | -47.52% | -59.19% | -464.50% | -38.68% | 0.02 | -1577.88 | 2.49 | 2.20 | 1.24 | -8246.00% | -144.00% | 3825.00% | -73.11% | -0.80 | -307.68% | 0.00% | 0.00% | 0.00% | 0.14 | 0.21 | -0.07 | -5.88 |
| NAMI | Jinxin Technology Holding… | $0.44 | 33.69M | +1,924% | +487% | +172% | +240% | 22.34 | 5.17 | 1.68 | 9.76 | — | 9.72 | 28.78% | 6.67% | 4.99% | -572.37% | -24.96% | 14.58% | 0.04 | — | 2.17 | 2.09 | -1.45 | -7316.00% | 700.00% | -18200.00% | -5.23% | 0.34 | 32.88% | 0.00% | 0.00% | 2.90% | 21.63 | -16.42 | 1.44 | 6.80 |
| SCOR | comScore, Inc. | $6.81 | 34.16M | +355% | -64% | — | — | -0.51 | -3.70 | 0.09 | -2.26 | — | -0.12 | 41.38% | -16.71% | -16.92% | -251.87% | -112.01% | -13.08% | -7.76 | -31.60 | 0.82 | 0.72 | -1.19 | -2188.00% | -412.00% | 23640.00% | 56.53% | 0.14 | 32.55% | 0.00% | 0.00% | 0.00% | -1.09 | 3.75 | 0.18 | -4.45 |
| SEAT | Vivid Seats Inc. | $5.96 | 39.12M | +3,136% | +594% | — | +296% | 36.83 | 2.02 | 0.68 | 7.52 | — | -0.58 | 73.97% | 5.44% | 1.22% | 7.81% | 7.71% | 0.90% | 1.56 | 1.82 | 0.81 | 0.69 | 1.79 | -7846.00% | 880.00% | -6306.00% | 9.44% | 0.13 | 14.41% | 0.00% | 0.00% | 4.36% | 16.36 | 13.90 | 0.89 | 0.01 |
| TC | Token Cat Limited | $11.23 | 32.69M | +10% | -40% | — | +6,173% | -1.40 | -1.87 | 5.35 | -3.52 | -1.12 | -1.87 | 68.29% | -182.89% | -382.28% | 309.90% | 245.40% | -229.97% | -0.34 | -90.03 | 0.37 | 0.20 | -0.49 | 12500.00% | -6971.00% | -5361.00% | -13.22% | -0.34 | 94.79% | 0.00% | 0.00% | 0.00% | -3.36 | -8.70 | 6.15 | -51.59 |
About PodcastOne, Inc.
PodcastOne, Inc. operates as a podcast platform and publisher. The company offers its content to audiences through podcasting distribution platforms, including its website, Apple Podcasts, Spotify, Amazon Music, and others. It also produces vodcasts, branded podcasts, merchandise, and live events. In addition, the company builds, owns, and operates LaunchPadOne, a self-publishing podcast platform. The company was formerly known as Courtside Group, Inc. and changed its name to PodcastOne, Inc. in September 2023. PodcastOne, Inc. was founded in 2013 and is based in Beverly Hills, California. PodcastOne, Inc. is a subsidiary of LiveOne, Inc.
- CEO
- Robert S. Ellin
- Employees
- 40
- Beta
- -0.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($22.06 ÷ $3.32) − 1 = +564.46% (DCF, example).