Townsquare Media Inc
NYSE:TSQ

Watchlist Manager
Townsquare Media Inc Logo
Townsquare Media Inc
NYSE:TSQ
Watchlist
Price: 5.41 USD 2.08%
Market Cap: 89m USD

Intrinsic Value

The intrinsic value of one TSQ stock under the Base Case scenario is 22.51 USD. Compared to the current market price of 5.41 USD, Townsquare Media Inc is Undervalued by 76%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TSQ Intrinsic Value
22.51 USD
Undervaluation 76%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Townsquare Media Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about TSQ?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TSQ valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Townsquare Media Inc.

Explain Valuation
Compare TSQ to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TSQ?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Townsquare Media Inc

Current Assets 72.2m
Cash & Short-Term Investments 3.2m
Receivables 55.5m
Other Current Assets 13.5m
Non-Current Assets 467m
Long-Term Investments 725k
PP&E 157.5m
Intangibles 307.9m
Other Non-Current Assets 884k
Current Liabilities 81.7m
Accounts Payable 9m
Accrued Liabilities 52.8m
Other Current Liabilities 19.9m
Non-Current Liabilities 494.9m
Long-Term Debt 425.8m
Other Non-Current Liabilities 69.1m
Efficiency

Free Cash Flow Analysis
Townsquare Media Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Townsquare Media Inc

Revenue
438.7m USD
Cost of Revenue
-318m USD
Gross Profit
120.7m USD
Operating Expenses
-55.5m USD
Operating Income
65.2m USD
Other Expenses
-47m USD
Net Income
18.2m USD
Fundamental Scores

TSQ Profitability Score
Profitability Due Diligence

Townsquare Media Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROIC is Increasing
Exceptional ROIC
Positive 3Y Average ROIC
55/100
Profitability
Score

Townsquare Media Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

TSQ Solvency Score
Solvency Due Diligence

Townsquare Media Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
29/100
Solvency
Score

Townsquare Media Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TSQ Price Targets Summary
Townsquare Media Inc

Wall Street analysts forecast TSQ stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TSQ is 13.77 USD with a low forecast of 12.12 USD and a high forecast of 15.75 USD.

Lowest
Price Target
12.12 USD
124% Upside
Average
Price Target
13.77 USD
155% Upside
Highest
Price Target
15.75 USD
191% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 22, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for TSQ 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

TSQ Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one TSQ stock?

The intrinsic value of one TSQ stock under the Base Case scenario is 22.51 USD.

Is TSQ stock undervalued or overvalued?

Compared to the current market price of 5.41 USD, Townsquare Media Inc is Undervalued by 76%.

Back to Top