/
Not financial advice. Analytical data for research only.
Intrinsiqq is a Netherlands-based company operating in Rotterdam, KvK 73238007.
iHeartMedia is the number one audio media company in the U.S. based on consumer reach. Within the audio industry, companies operate in two primary sectors: The music collection sector, which essentially replaced downloads and CDs, and The companionship sector, in which people regard radio and podcasting personalities as their trusted friends and companions on whom they rely to provide coverage …
$2.87
+$0.03 (+0.88%)
Live · 07:18 PM
The business is unprofitable at the operating level (-0.53% margin). The thesis depends entirely on whether and when it reaches sustainable profitability.
Revenue growth slowed to 0.3%, essentially flat. This is a business that needs a catalyst.
Net debt of $5.52B represents 505.7x FCF, leverage limits flexibility.
Based on TTM earnings · Diluted shares
Profitability & Returns
Revenue (TTM)
$3.99B
▲ +0.3% YoY
Net Income (TTM)
-$286M
▲ +53.2% YoY
Op. Margin
0.16%
▲ +19.3pp YoY
ROIC
0.09%
▲ +9.8pp YoY
Cash Flow & Balance Sheet
FCF (TTM)
$36M
▲ +141.7% YoY
Op. Cash Flow (TTM)
$119M
▲ +29.6% YoY
Net Debt
$5.59B
Cash & Equiv.
$174M
5Y CAGR: +5.6%
5Y CAGR: -39.1%
Continue Research
SourceComputed from the 10-Q filed 10 Aug 2026, covering the period ending 30 Jun 2026, as reported to the SEC. Data last refreshed 11 Aug 2026. How this is calculated.
Price from market data, live as of 3 Sept 2026. Fiscal year ends Dec. Sector medians are approximate S&P 500 benchmarks and update periodically.
IheartMedia (IHRT) trades above a two-stage DCF intrinsic value of about $-31.46 per share, so at $2.87 the stock looks overvalued (1,198.1% above estimated intrinsic value). A high multiple is not the same as overvalued: fast-growing, high-quality businesses can deserve a premium. See the general approach in how to tell if a stock is overvalued.
On quality, IheartMedia scores 17/100 on Intrinsiqq's quality scorecard (a lower-quality business on these measures), weighing growth, margins, returns on capital, share count, and balance-sheet strength. All figures are computed from SEC filings; read the full methodology. This is analysis, not investment advice.
Intrinsiqq's two-stage DCF estimates an intrinsic value of about $-31.46 per share for IHRT, projecting its recent free cash flow forward with a growth rate that fades toward a long-run rate and discounting it back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around $-23.60. At today's $2.87, that puts the stock about 1,198.1% above estimated intrinsic value. The result is sensitive to the growth and discount-rate inputs, so it is best to run conservative, base and optimistic cases. You can adjust all of them yourself with the sliders on the DCF tab.
IheartMedia scores 17 out of 100 on Intrinsiqq's quality score, a weighted blend of 7 metrics each scored 0 to 100, which makes it a lower-quality business on these measures. Recent fundamentals include a 0.2% operating margin and a 0.1% return on invested capital. The score weighs revenue and free-cash-flow growth, operating margins, return on invested capital, share-count change, and balance-sheet strength, all computed from SEC filings, not opinion. Because valuation only means something relative to quality, the full metric-by-metric breakdown is on the quality scorecard.
That depends on valuation and quality together, not either alone. IHRT currently trades above its estimated intrinsic value and scores 17/100 on quality (lower-quality). A cheap price is only a bargain if the business is durable, and a premium can be justified by genuine quality, so the two questions, "is it cheap?" and "is it good?", only make sense side by side. Read the valuation against the quality scorecard, run the DCF on your own assumptions, and decide for yourself. This is analysis from SEC filings, not investment advice.