Iheartmedia, Inc.
$4.87B- Market cap
- $13.66M
- Debt
- +$5.13B
- Cash
- −$270.92M
Capital structure 0% equity / 100% debt · EV / Revenue 1.26x · EV / EBITDA 48.64x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: IHRT stock price at discount vs BKH $2.71 current versus $61.48 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at BKH's multiple
Implied fair value · at IHRT's multiple
Snapshot Sep 8, 10:29 AM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: IHRT FY 2025 (ended Dec 31, 2025) · BKH FY 2025 (ended Dec 31, 2025).
Trendline
Nine fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 0% equity / 100% debt · EV / Revenue 1.26x · EV / EBITDA 48.64x
Capital structure 55% equity / 45% debt · EV / Revenue 4.41x · EV / EBITDA 13.90x
BKH carries the larger enterprise value at $10.19B against $4.87B; IHRT trades on the lower EV / Revenue multiple (1.26x vs 4.41x); BKH on the lower EV / EBITDA (13.90x vs 48.64x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
IHEARTMEDIA, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Black Hills Corporation · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
-2.81x
1.23x
Net debt / EBITDA
Leverage against operating earnings
48.50x
6.16x
Cash and equivalents
Liquid reserves on the balance sheet
$270.92M
$182.80M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
SIRIUS XM HOLDINGS INC.
IHRT vs SIRI
SALEM MEDIA GROUP, INC. /DE/
IHRT vs SALM
ENTRAVISION COMMUNICATIONS CORP
IHRT vs EVC
ALLETE INC
IHRT vs ALE
IDACORP INC
IHRT vs IDA
NISOURCE INC.
IHRT vs NI
PINNACLE WEST CAPITAL CORP
IHRT vs PNW
Duke Energy CORP
IHRT vs DUK
Evergy, Inc.
IHRT vs EVRG
$5.13B
$4.70B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.