Iheartmedia, Inc.
$4.87B- Market cap
- $14.14M
- 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 premium vs NFE $2.81 current versus $1.30 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 NFE's multiple
Implied fair value · at IHRT's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
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) · NFE FY 2025 (ended Dec 31, 2025).
Trendline
Five 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 1% equity / 99% debt · EV / Revenue 10.04x
NFE carries the larger enterprise value at $15.10B against $4.87B; IHRT trades on the lower EV / Revenue multiple (1.26x vs 10.04x).
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.
New Fortress Energy Inc. · 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.
Debt / equity
Total debt against shareholders' equity
-2.81x
83.51x
Net debt / EBITDA
Leverage against operating earnings
48.50x
-12.76x
Cash and equivalents
Liquid reserves on the balance sheet
$270.92M
$226.45M
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
KINDER MORGAN, INC.
IHRT vs KMI
WILLIAMS COMPANIES, INC.
IHRT vs WMB
ATMOS ENERGY CORP
IHRT vs ATO
Energy Transfer LP
IHRT vs ET
ONE Gas, Inc.
IHRT vs OGS
Southwest Gas Holdings, Inc.
IHRT vs SWX
$5.13B
$15.25B
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.