Cumulus Media Inc
NASDAQ:CMLS

Watchlist Manager
Cumulus Media Inc Logo
Cumulus Media Inc
NASDAQ:CMLS
Watchlist
Price: 0.094 USD -2.69% Market Closed
Market Cap: 10.6m USD

Relative Value

The Relative Value of one CMLS stock under the Base Case scenario is 5.44 USD. Compared to the current market price of 0.094 USD, Cumulus Media Inc is Undervalued by 98%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CMLS Relative Value
Base Case
5.44 USD
Undervaluation 98%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
95
Median 3Y
0.3
Median 5Y
0.6
Industry
1.5
Forward
0
vs History
vs Industry
45
Median 3Y
-0.7
Median 5Y
-1.4
Industry
17.2
Forward
-0
vs History
vs Industry
59
Median 3Y
-4.1
Median 5Y
8.9
Industry
11
vs History
vs Industry
33
Median 3Y
-1.3
Median 5Y
-2
Industry
15.5
vs History
47
vs Industry
20
Median 3Y
1.6
Median 5Y
2.1
Industry
1.8
vs History
93
vs Industry
59
Median 3Y
1
Median 5Y
1.3
Industry
1.6
Forward
0.8
vs History
93
vs Industry
63
Median 3Y
1.7
Median 5Y
2.2
Industry
3.5
vs History
71
vs Industry
26
Median 3Y
10.6
Median 5Y
11.6
Industry
8.9
Forward
12.3
vs History
12
vs Industry
100
Median 3Y
39.5
Median 5Y
33.5
Industry
12.7
Forward
-26.2
vs History
vs Industry
18
Median 3Y
-30.5
Median 5Y
16.2
Industry
10.6
vs History
vs Industry
5
Median 3Y
-16.5
Median 5Y
21.4
Industry
12.6
vs History
88
vs Industry
60
Median 3Y
0.7
Median 5Y
0.9
Industry
1.4

Multiples Across Competitors

CMLS Competitors Multiples
Cumulus Media Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Cumulus Media Inc
NASDAQ:CMLS
10.6m USD 0 -0 10.4 8 336.9
US
Fox Corp
NASDAQ:FOXA
31.7B USD 1.9 15.6 9.3 10.5
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
US
Nexstar Media Group Inc
NASDAQ:NXST
6.2B USD 1.2 11.9 6.6 11.9
JP
Nippon Television Holdings Inc
TSE:9404
966.8B JPY 2 17.1 10.2 12.3
LU
RTL Group SA
XETRA:RRTL
5.2B EUR 0.8 14.5 7.2 11.8
JP
TBS Holdings Inc
TSE:9401
906.4B JPY 2.2 16.3 20.9 37.8
JP
Fuji Media Holdings Inc
TSE:4676
858.5B JPY 1.6 -55 93.7 -121.7
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
74.6T IDR 4.4 10.1 43.5 43.5
UK
ITV PLC
LSE:ITV
3.1B GBP 0.9 16.7 7 11.2
P/E Multiple
Earnings Growth PEG
US
Cumulus Media Inc
NASDAQ:CMLS
Average P/E: 14.6
Negative Multiple: -0
N/A N/A
US
Fox Corp
NASDAQ:FOXA
15.6
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
11.9
-10%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
17.1
13%
1.3
LU
RTL Group SA
XETRA:RRTL
14.5
0%
N/A
JP
TBS Holdings Inc
TSE:9401
16.3
5%
3.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -55 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
10.1
2%
5.1
UK
ITV PLC
LSE:ITV
16.7
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Cumulus Media Inc
NASDAQ:CMLS
Average EV/EBIT: 849.8
8 336.9
304%
27.4
US
Fox Corp
NASDAQ:FOXA
10.5
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-1%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
11.9
-10%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
12.3
N/A N/A
LU
RTL Group SA
XETRA:RRTL
11.8
10%
1.2
JP
TBS Holdings Inc
TSE:9401
37.8
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -121.7 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
43.5
42%
1
UK
ITV PLC
LSE:ITV
11.2
-1%
N/A