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 · Mkt cap
Decision snapshot: IHRT stock price at discount vs NMIH $2.81 current versus $119.57 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 NMIH'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 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) · NMIH 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
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 107% equity / -7% debt
IHRT carries the larger enterprise value at $4.87B against $3.16B; IHRT trades on the lower EV / Revenue multiple (1.26x vs 4.47x); NMIH on the lower EV / EBITDA (5.94x 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.
NMI Holdings, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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
-0.08x
Net debt / EBITDA
Leverage against operating earnings
48.50x
—
Cash and equivalents
Liquid reserves on the balance sheet
$270.92M
—
Total debt
Interest-bearing obligations outstanding
$5.13B
-$214.35M
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.
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.