Sinclair

Local News And FCC Moves Will Shape Future Media

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

28 May 25

AnalystConsensusTarget's Fair Value

US$16.21

18.5% undervalued

04 Sep

US$13.22

-25.2%

-8.9%

-25.2%

-8.9%

You can edit this narrative until May 28 8:21 PM. Then, changes will post as Updates.

Author's Valuation

US$16.2118.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$16.21

18.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-1.59%

Media revenue growth rate

0.11%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

12.32%

Calculation

US$90.65m

Earnings '28

20.28x

PE Ratio '28

US$1.84b

Market Cap '28

US$1.84b

Market Cap '28

80.30m

No. shares '28

US$22.89

Share Price '28

US$22.89 Share Price '28

Discounted to 2025 @ 12.32% p.a.

US$16.15

Fair Value '25