Cumulus Media Inc
NASDAQ:CMLS

Watchlist Manager
Cumulus Media Inc Logo
Cumulus Media Inc
NASDAQ:CMLS
Watchlist
Price: 0.169 USD -6.11% Market Closed
Market Cap: 19.1m USD

Intrinsic Value

CMLS's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

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:

CMLS Intrinsic Value
6.485 USD
Undervaluation 97%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Cumulus Media Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Cumulus Media Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Negative Free Cash Flow
Negative Revenue Growth Forecast
Negative 1-Year Revenue Growth
36/100
Profitability
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.

Short-Term Solvency
Long-Term Solvency
Positive Net Debt
High D/E
20/100
Solvency
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

There are no price targets for CMLS.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Cumulus Media Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

CMLS Insider Trading
Buy and sell transactions by insiders