NYSE · Communication
Quote as of Oct 9, 4:00 PM ET · delayed
Fairly Valued. Our fair value estimate is USD 6.27 against a price of USD 6.73, -7% implied downside. Reasoning and scenarios are in Entravision stock: ATS growth now depends on one advertiser’s staying power.
Entravision Communications declared USD 0.20 per share in dividends in FY2025, unchanged from FY2024. At USD 6.73 that is a 2.97% trailing yield.
Entravision Communications Corporation owns U.S. television and radio stations serving Latino audiences and operates a global programmatic advertising technology and services business.
Entravision stock has a fast-growing ad-tech engine, but one advertiser supplied 40% of Q2 revenue. The October 9 close was $6.73; the illustrative base case is below that price.
StockSmall CapCommunicationNo earnings notes for this company yet.
Revenue (USD, billions)
Margins (%)
Free cash flow (USD, billions)
Estimated ROIC (%)
Net debt (USD, billions)
Monetary values are in USD; revenue, FCF and net debt are in billions; EPS is per share. Missing values appear as gaps and “Not available.” Source: SEC EDGAR XBRL filings, latest restated values; quarterly cash flow derived from year-to-date figures; Q4 = fiscal year minus nine months. ROIC is NOPAT (21% tax) over debt plus equity.
| Period | Revenue | Gross % | Op % | FCF | EPS | ROIC % | Net debt |
|---|---|---|---|---|---|---|---|
| FY2016 | 0.26 | Not available | 18.9 | 0.05 | 0.22 | 8.10 | 0.23 |
| FY2017 | 0.54 | Not available | 51.8 | 0.29 | 1.91 | 33.9 | 0.26 |
| FY2018 | 0.30 | Not available | 11.3 | 0.02 | 0.13 | 4.58 | 0.20 |
| FY2019 | 0.27 | Not available | -0.60 | 0.01 | -0.23 | -0.26 | 0.19 |
| FY2020 | 0.34 | Not available | 1.92 | 0.05 | -0.05 | 1.06 | 0.10 |
| FY2021 | 0.76 | Not available | 7.95 | 0.06 | 0.33 | 10.2 | 0.03 |
| FY2022 | 0.32 | Not available | 9.44 | 0.07 | 0.21 | 4.99 | 0.13 |
| FY2023 | 0.30 | Not available | -8.92 | 0.05 | -0.18 | -4.83 | 0.14 |
| FY2024 | 0.36 | Not available | -14.2 | 0.07 | -1.66 | -12.3 | 0.09 |
| FY2025 | 0.45 | Not available | -18.6 | 0.00 | -0.87 | -29.5 | 0.11 |
Current price
USD 6.73
Fair value estimate
USD 6.27
Implied upside
-6.8%
Bear
35%USD 2
Three-year exit FCF multiple, discounted at 10% annually; enterprise valuation.
Lower advertiser spending and weaker cash conversion leave ATS unable to sustain its recent profit pace. Enterprise value of $360 million less $75 million of assumed net debt gives $285 million of equity value; divided by 103 million diluted shares and discounted three years at 10%, that is about $2.08 per share today.
Base
45%USD 6
Three-year exit FCF multiple, discounted at 10% annually; enterprise valuation.
ATS growth continues and converts into higher cash generation, while debt declines. Enterprise value of $900 million less $40 million of assumed net debt gives $860 million of equity value; divided by 103 million diluted shares and discounted three years at 10%, that is about $6.27 per share today.
Bull
20%USD 12
Three-year exit FCF multiple, discounted at 10% annually; enterprise valuation.
Advertiser growth broadens, ATS sustains strong margins and cash generation, and debt is eliminated. Enterprise value of $1.62 billion less zero assumed net debt gives $1.62 billion of equity value; divided by 103 million diluted shares and discounted three years at 10%, that is about $11.82 per share today.
| October 10, 2026 | USD 6 | Fairly Valued | Base scenario is slightly below the $6.73 close; concentration and cash-conversion uncertainty limit the margin of safety. |
No news items logged for this company yet.