US · UONE
Urban One, Inc.
- Sector
- Communication Services · Broadcasting
- Headquarters
- Silver Spring, MD 20910
- Website
- urban1.com
Price · as of 2024-12-31
$7.31
Market cap 29.06M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $180.89 | +2,374.56% |
| Intrinsic Value(DCF) | $5.52 | -24.49% |
| 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 | $19.60 | $37.07 | $0.00 | $0.00 | $0.00 |
| 2011 | $10.30 | $35.14 | $0.00 | $0.00 | $2.11 |
| 2012 | $17.00 | $35.80 | $23.33 | $0.00 | $0.00 |
| 2013 | $49.60 | $3,528.77 | $42.18 | $0.00 | $0.00 |
| 2014 | $26.50 | $29.98 | $0.24 | $0.00 | $0.00 |
| 2015 | $15.40 | $34.52 | $0.00 | $0.00 | $0.00 |
| 2016 | $27.50 | $40.72 | $0.35 | $0.00 | $0.00 |
| 2017 | $19.70 | $310.29 | $0.86 | $7.19 | $11.12 |
| 2018 | $21.70 | $42.59 | $0.00 | $13.60 | $24.52 |
| 2019 | $19.50 | $44.97 | $0.00 | $0.00 | $0.16 |
| 2020 | $58.00 | $52.62 | $0.00 | $0.00 | $0.91 |
| 2021 | $50.50 | $79.09 | $0.16 | $5.27 | $17.89 |
| 2022 | $66.60 | $67.63 | $0.00 | $5.84 | $12.42 |
| 2023 | $24.70 | $49.30 | $0.93 | $1.42 | $0.29 |
| 2024 | $13.80 | $180.89 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Urban One, Inc.'s (UONE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $180.89
- Current price
- $7.31
- AI upside
- +2,374.56%
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
$5.52
-24.49% 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 |
| UONE | Urban One, Inc. | $7.31 | 29.06M | +2,375% | -24% | — | — | -6.28 | 3.83 | 1.45 | 83.21 | — | -1.63 | 69.90% | -16.81% | -23.44% | -46.82% | -10.53% | -9.66% | 3.57 | -1.56 | 2.67 | 2.20 | 34.95 | -565000.00% | -586.00% | 181.00% | 4.59% | 0.33 | 4.18% | 0.00% | 0.00% | 7.72% | -14.92 | 37.60 | 2.51 | -0.28 |
| ABLV | Able View Inc. | $0.73 | 36.12M | +6,355% | -4% | — | +14% | -9.79 | 10.25 | 0.56 | -8.20 | — | 10.25 | 9.16% | -6.85% | -5.75% | -80.18% | -83.80% | -14.47% | 1.57 | -21.89 | 2.31 | 1.85 | 0.50 | -17500.00% | -1347.00% | -11002.00% | -3.19% | -0.13 | -28.43% | 0.08% | -0.80% | 9.76% | -7.76 | -29.57 | 0.53 | 3.81 |
| 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 |
| LEE | Lee Enterprises, Incorpor… | $8.69 | 53M | — | -82% | — | — | -0.68 | -0.56 | 0.04 | 29.69 | — | -0.06 | 55.93% | 3.53% | -6.69% | — | — | — | -11.12 | 0.49 | 0.79 | 0.57 | 28.24 | — | — | — | -29.34% | -0.05 | — | 0.00% | 0.00% | 0.00% | 24.94 | -69.98 | 0.88 | 0.25 |
| 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 |
| SJ | Scienjoy Holding Corporat… | $1.32 | 55.89M | +328% | -57% | +211% | -85% | 9.40 | 0.21 | 0.18 | -0.63 | — | 0.41 | 18.00% | 2.99% | 2.91% | 2.27% | 3.01% | 1.87% | 0.00 | — | 3.39 | 3.35 | -4.53 | -22630.00% | -673.00% | -3373.00% | 27.01% | 0.43 | 7.37% | 0.00% | 0.00% | 22.41% | -0.85 | -0.51 | -0.03 | 2.74 |
| SWAG | Stran & Company, Inc. | $1.75 | 32.47M | +12,118% | +3,203% | -73% | — | -4.58 | 0.60 | 0.23 | -0.56 | -0.48 | 0.77 | 31.23% | -5.92% | -5.01% | -12.30% | -29.24% | -7.95% | 0.05 | — | 2.05 | 1.66 | 1.92 | 95769.00% | 876.00% | -17874.00% | 11.39% | 0.12 | 12.90% | 0.00% | 0.00% | 5.78% | -0.46 | 1.05 | 0.03 | 2.03 |
| VSME | VS Media Holdings Limited… | $1.27 | 3.48M | +204,924% | -69% | — | — | -0.06 | 0.32 | 0.05 | -0.41 | — | -0.53 | 20.53% | -83.71% | -88.42% | -266.51% | -138.63% | -84.48% | 2.50 | -16.85 | 0.84 | 0.84 | -0.35 | -9481.00% | 322.00% | -7942.00% | -369.68% | -0.26 | -29.96% | 0.00% | 0.00% | 0.00% | -0.41 | -1.90 | 0.34 | -7.69 |
About Urban One, Inc.
Urban One, Inc., together with its subsidiaries, operates as an urban-oriented multi-media company in the United States. The company operates through four segments: Radio Broadcasting, Cable Television, Reach Media, and Digital. The Radio Broadcasting segment includes radio broadcasting operations that primarily target African-American and urban listeners. As of December 31, 2021, it owned and/or operated 64 broadcast stations, including 54 FM or AM stations, 8 HD stations, and the 2 low power television stations under the Radio One tradename located in 13 urban markets. The Cable Television segment operates TV One, an African-American targeted cable television network; and CLEO TV, a lifestyle and entertainment network. The Reach Media segment operates syndicated programming, including the Get Up! Mornings with Erica Campbell Show, Rickey Smiley Morning Show, the Russ Parr Morning Show, and the DL Hughley Show. This segment also operates BlackAmericaWeb.com, an African-American targeted news and entertainment website, as well as other event related activities. The Digital segment owns Interactive One, a digital platform serving the African-American community through social content, news, information, and entertainment websites, including Cassius and Bossip, HipHopWired, and MadameNoire digital platforms and brands. The company was formerly known as Radio One, Inc. and changed its name to Urban One, Inc. in May 2017. Urban One, Inc. was founded in 1980 and is headquartered in Silver Spring, Maryland.
- CEO
- Alfred C. Liggins
- Employees
- 962
- Beta
- 0.39
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.52 ÷ $7.31) − 1 = -24.49% (DCF, example).