US · SSP
The E.W. Scripps Company
- Sector
- Communication Services · Broadcasting
- Headquarters
- Cincinnati, OH 45202
- Website
- scripps.com
Price · as of 2025-12-31
$4.97
Market cap 489.81M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $33.06 | +565.19% |
| Intrinsic Value(DCF) | $1.54 | -69.01% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $6.47 | +30.14% |
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 | $5.68 | $35.75 | $0.43 | $7.13 | $0.00 |
| 2012 | $6.83 | $57.73 | $3.57 | $12.98 | $22.75 |
| 2013 | $11.20 | $32.89 | $1.81 | $9.23 | $0.01 |
| 2014 | $15.64 | $57.31 | $2.22 | $8.28 | $2.66 |
| 2015 | $12.87 | $31.48 | $0.89 | $0.00 | $9.28 |
| 2016 | $16.37 | $62.54 | $5.62 | $7.98 | $31.10 |
| 2017 | $9.55 | $27.25 | $0.00 | $1.44 | $0.00 |
| 2018 | $16.30 | $36.00 | $56.90 | $0.00 | $11.57 |
| 2019 | $7.56 | $30.28 | $7.30 | $0.00 | $0.00 |
| 2020 | $18.29 | $303.92 | $48.59 | $13.00 | $145.24 |
| 2021 | $15.89 | $60.59 | $53.20 | $0.00 | $44.91 |
| 2022 | $8.00 | $52.15 | $24.87 | $0.00 | $35.80 |
| 2023 | $3.20 | $17.80 | $0.00 | $0.00 | $0.00 |
| 2024 | $1.13 | $31.04 | $0.00 | $0.94 | $29.20 |
| 2025 | $3.86 | $33.06 | $0.00 | $0.00 | $6.47 |
AI valuation
Our deep-learning model estimates The E.W. Scripps Company's (SSP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $33.06
- Current price
- $4.97
- AI upside
- +565.19%
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
$1.54
-69.01% upside
Graham-Dodd
—
— upside
Graham Formula
$6.47
+30.14% 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 |
| SSP | The E.W. Scripps Company | $4.97 | 489.81M | +565% | -69% | — | +30% | 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 |
| ATNI | ATN International, Inc. | $28.82 | 439.72M | +49% | -74% | -70% | — | -8.97 | 0.58 | 0.39 | 6.27 | -22.89 | 0.80 | 56.64% | -0.11% | -3.63% | -6.18% | -0.04% | -1.81% | 1.42 | -0.02 | 1.16 | 0.81 | 4.29 | 3920.00% | -435.00% | -13284.00% | 5.94% | 0.48 | 1.50% | 5.13% | -46.10% | 8.63% | -1141.33 | 53.47 | 1.24 | 0.91 |
| 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 |
| CXDO | Crexendo, Inc. | $5.84 | 179.47M | +1,284% | +373% | -68% | -76% | 103.23 | 3.37 | 2.85 | 29.84 | — | 8.08 | 62.04% | 3.00% | 2.76% | 3.49% | 4.51% | 2.77% | 0.04 | 43.43 | 2.22 | 1.96 | -3.05 | -49929.00% | 1436.00% | 8365.00% | 3.61% | 0.52 | 17.43% | 0.00% | 0.00% | 4.57% | 86.10 | 25.10 | 2.58 | 7.11 |
| 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 |
| RDCM | RADCOM Ltd. | $11.39 | 182.57M | +808% | +109% | -10% | +53% | 16.38 | 1.72 | 2.75 | 9.99 | 25.16 | 1.76 | 75.95% | 11.61% | 16.77% | 11.43% | 133.80% | 8.70% | 0.03 | — | 5.75 | 5.65 | -3.03 | 6512.00% | 1719.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 5.81% | 10.81 | — | 1.26 | 4.91 |
| STRZ | Starz Entertainment Corp. | $11.00 | 184.04M | +3,802% | -34% | — | — | -1.40 | 0.39 | 0.22 | 2.17 | — | -0.26 | 36.23% | 0.92% | -15.42% | -94.91% | 0.52% | -4.65% | 1.42 | 0.28 | 0.27 | 0.24 | 1.70 | -7692.00% | -164.00% | -5821.00% | -21.09% | -0.07 | -2.75% | 0.00% | 0.00% | 674.84% | 108.88 | -21.57 | 1.00 | 0.53 |
| TRUE | TrueCar, Inc. | $2.54 | 225.91M | +1,274% | -53% | — | — | -6.13 | 1.61 | 1.08 | -4.93 | — | 1.64 | 84.97% | -21.17% | -17.68% | -22.31% | -134.62% | -17.06% | 0.10 | — | 4.11 | 3.88 | 5.53 | -3818.00% | 1064.00% | -9954.00% | -0.08% | 0.23 | -0.58% | 0.00% | 0.00% | 10.56% | -2.41 | -564.01 | 0.51 | -1.36 |
| TRVG | trivago N.V. | $2.92 | 205.75M | +1,688% | +1,811% | +44% | +68% | 15.61 | 0.82 | 0.32 | 6.84 | — | 1.40 | 97.25% | 0.28% | 2.04% | 5.46% | 1.46% | 3.40% | 0.17 | 38.85 | 2.22 | 2.15 | -9.42 | -14412.00% | 1911.00% | -8155.00% | 1.84% | 0.08 | 3.08% | 0.00% | 0.00% | 0.67% | 44.92 | 21.35 | 0.13 | -0.27 |
| WIMI | WiMi Hologram Cloud Inc. | $1.93 | 94.77M | +483% | +123% | +102% | -90% | 24.78 | 2.56 | 4.72 | 61.06 | — | 2.56 | 28.41% | -5.37% | 13.22% | 11.80% | 7.37% | 6.49% | 0.15 | -25.46 | 2.71 | 2.63 | -71.29 | -13029.00% | -742.00% | 250040.00% | 20.81% | 0.72 | -143.64% | 0.00% | 0.00% | 24.77% | -27.17 | 1.48 | 1.46 | 2.35 |
About The E.W. Scripps Company
The E.W. Scripps Company, together with its subsidiaries, operates as a media enterprise through a portfolio of local and national media brands. The company operates through Local Media, Scripps Network, and Other segments. The Local Media segment operates broadcast television stations, which produce news, information, and entertainment content, as well as its related digital operations. This segment also runs network, syndicated, and original programming. The Scripps Network segment comprises of national television networks. The Network operates through over-the-air broadcast, cable/satellite, connected TV, and digital distribution. In addition, the company provides content and services through the internet, smartphones, and tablets. Further, the company provides Newsy, a national news network, which provides politics, entertainment, science, and technology news; and Scripps National Spelling Bee, an investigative reporting newsroom in Washington, D.C. Additionally, the company offers ION, a national broadcast television network that delivers popular crime and justice procedural programming through over-the-air broadcast and pay TV platforms. It serves audiences and businesses. The E.W. Scripps Company operates through a network of 61 television stations. The company was founded in 1878 and is headquartered in Cincinnati, Ohio.
- CEO
- Adam Symson
- Employees
- 5K
- Beta
- 0.59
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.54 ÷ $4.97) − 1 = -69.01% (DCF, example).