iHeartMedia

Digital Audio Expansion And Cost Savings Will Drive Stronger Long Term Earnings Potential

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

07 Dec 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

114.1%

5.0%

114.1%

5.0%

You can edit this narrative until Dec 8 10:05 AM. Then, changes will post as Updates.

Author's Valuation

US$4.52.0% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$4.5

2.0% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

2.76%

Media revenue growth rate

0.16%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

12.50%

Calculation

US$62.53m

Earnings '28

11.88x

PE Ratio '28

US$742.98m

Market Cap '28

US$742.98m

Market Cap '28

164.49m

No. shares '28

US$4.52

Share Price '28

US$4.52 Share Price '28

Discounted to 2025 @ 0.13% p.a.

US$4.50

Fair Value '25