Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.69 | $13.56M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.88x | 0.00x | 3.47x |
TS TSQ Townsquare Media, Inc. FY ended Dec 31, 2025 | $5.81 | $97.04M | $508.97M | $427.38M | $61.04M | -$11.52M | -7.17x | 0.23x | 4.47x |
SA SALM SALEM MEDIA GROUP, INC. /DE/ FY ended Dec 31, 2022 | $1.00 | $27.22M | $51.31M | $266.97M | $22.07M | -$3.24M | -8.33x | 0.10x | 1.36x |
UO UONE URBAN ONE, INC. FY ended Dec 31, 2025 | $4.80 | $21.41M | $457.39M | $374.37M | -$88.68M | -$146.87M | -0.15x | 0.06x | — |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 1.90x | 3/4 | $82.45M | $12.97 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.10x | 4/4 | $10.44M | $1.64 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -4.13x | 4/4 | $32.64M | $5.13 | Peer averages are not economically meaningful for this method. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.69 | $13.56M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.88x | 0.00x | 3.47x |
TS TSQ Townsquare Media, Inc. FY ended Dec 31, 2025 | $5.81 | $97.04M | $508.97M | $427.38M | $61.04M | -$11.52M | -7.17x | 0.23x | 4.47x |
SA SALM SALEM MEDIA GROUP, INC. /DE/ FY ended Dec 31, 2022 | $1.00 | $27.22M | $51.31M | $266.97M | $22.07M | -$3.24M | -8.33x | 0.10x | 1.36x |
UO UONE URBAN ONE, INC. FY ended Dec 31, 2025 | $4.80 | $21.41M | $457.39M | $374.37M | -$88.68M | -$146.87M | -0.15x | 0.06x | — |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 1.90x | 3/4 | $82.45M | $12.97 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 0.10x | 4/4 | $10.44M | $1.64 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -4.13x | 4/4 | $32.64M | $5.13 | Peer averages are not economically meaningful for this method. |
