
Cumulus Media Inc
NASDAQ:CMLS

Intrinsic Value
The intrinsic value of one
CMLS
stock under the Base Case scenario is
6.485
USD.
Compared to the current market price of 0.169 USD,
Cumulus Media Inc
is
Undervalued by 97%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
Cumulus Media Inc
Balance Sheet Decomposition
Cumulus Media Inc
Current Assets | 248.1m |
Cash & Short-Term Investments | 63.8m |
Receivables | 164.8m |
Other Current Assets | 19.4m |
Non-Current Assets | 870.6m |
PP&E | 263.5m |
Intangibles | 595.1m |
Other Non-Current Assets | 12m |
Free Cash Flow Analysis
Cumulus Media Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cumulus Media Inc
Revenue
|
827.1m
USD
|
Cost of Revenue
|
-324.2m
USD
|
Gross Profit
|
502.8m
USD
|
Operating Expenses
|
-502.8m
USD
|
Operating Income
|
74k
USD
|
Other Expenses
|
-283.3m
USD
|
Net Income
|
-283.3m
USD
|
CMLS Profitability Score
Profitability Due Diligence
Cumulus Media Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Score
Cumulus Media Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
CMLS Solvency Score
Solvency Due Diligence
Cumulus Media Inc's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Score
Cumulus Media Inc's solvency score is 20/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMLS Price Targets Summary
Cumulus Media Inc
Dividends
Current shareholder yield for CMLS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?