Tearsheet

iHeartMedia (IHRT)


Market Price (12/18/2025): $4.285 | Market Cap: $665.0 Mil
Sector: Communication Services | Industry: Broadcasting

iHeartMedia (IHRT)


Market Price (12/18/2025): $4.285
Market Cap: $665.0 Mil
Sector: Communication Services
Industry: Broadcasting

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Megatrend and thematic drivers
Megatrends include Digital Content & Streaming, Social Media & Creator Economy, and Digital Advertising. Themes include Music Streaming, Show more.
Weak multi-year price returns
3Y Excs Rtn is -113%
Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 855%
1   Stock price has recently run up significantly
6M Rtn6 month market price return is 142%, 12M Rtn12 month market price return is 108%
2   Weak revenue growth
Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is 0.1%, Rev Chg QQuarterly Revenue Change % is -1.1%
3   Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -1.6%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -3.9%
4   Valuation getting more expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is 77%
5   Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -64%
6   Key risks
IHRT key risks include [1] a substantial debt burden creating significant refinancing risk and [2] its digital audio growth being insufficient to offset the revenue decline in its core broadcast radio business.
0 Megatrend and thematic drivers
Megatrends include Digital Content & Streaming, Social Media & Creator Economy, and Digital Advertising. Themes include Music Streaming, Show more.
1 Weak multi-year price returns
3Y Excs Rtn is -113%
2 Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 855%
3 Stock price has recently run up significantly
6M Rtn6 month market price return is 142%, 12M Rtn12 month market price return is 108%
4 Weak revenue growth
Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is 0.1%, Rev Chg QQuarterly Revenue Change % is -1.1%
5 Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -1.6%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -3.9%
6 Valuation getting more expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is 77%
7 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -64%
8 Key risks
IHRT key risks include [1] a substantial debt burden creating significant refinancing risk and [2] its digital audio growth being insufficient to offset the revenue decline in its core broadcast radio business.

Valuation, Metrics & Events

IHRT Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

1. Strong Growth in Digital Audio and Podcasting. iHeartMedia experienced significant revenue and Adjusted EBITDA growth in its Digital Audio Group during the period, driven particularly by podcasting. For instance, in Q3 2025, Digital Audio Group revenue increased by 13.5% year-over-year, with podcast revenue up by 22.5%.

2. Exclusive Video Podcasting Partnership with Netflix. In December 2025, iHeartMedia announced a major exclusive partnership with Netflix to stream video versions of more than 15 of its original podcasts, scheduled to launch in early 2026. This deal was perceived as a significant expansion into a new platform and contributed to a stock jump.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
IHRT Return-23%62%-71%-56%-26%129%-73%
Peers Return21%-29%38%25%8%
S&P 500 Return16%27%-19%24%23%14%108%

Monthly Win Rates [3]
IHRT Win Rate58%67%25%42%67%75% 
Peers Win Rate50%55%37%53%58%53% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
IHRT Max Drawdown-72%-1%-71%-70%-68%-50% 
Peers Max Drawdown-15%-39%-18%-19%-11% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: SIRI, SPOT, LYV, WMG, LAMR. See IHRT Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/17/2025 (YTD)

How Low Can It Go

Unique KeyEventIHRTS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-93.5%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven1434.6%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-73.7%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven280.4%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven344 days148 days

Compare to CAST, WBD, FOXA, NXST, TGNA


In The Past

iHeartMedia's stock fell -93.5% during the 2022 Inflation Shock from a high on 6/24/2021. A -93.5% loss requires a 1434.6% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About iHeartMedia (IHRT)

Better Bets than iHeartMedia (IHRT)

Trade Ideas

Select past ideas related to IHRT. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
PINS_11302025_Monopoly_xInd_xCD_Getting_Cheaper11302025PINSPinterestMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.3%-1.3%-1.4%
TMUS_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025TMUST-Mobile USMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-5.0%-5.0%-6.4%
Z_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025ZZillowMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.5%-1.5%-3.9%
IRDM_11072025_Dip_Buyer_High_CFO_Margins_ExInd_DE11072025IRDMIridium CommunicationsDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
1.3%1.3%-5.6%
TTD_10032025_Dip_Buyer_High_CFO_Margins_ExInd_DE10032025TTDTrade DeskDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
-28.9%-28.9%-29.8%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
PINS_11302025_Monopoly_xInd_xCD_Getting_Cheaper11302025PINSPinterestMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.3%-1.3%-1.4%
TMUS_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025TMUST-Mobile USMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-5.0%-5.0%-6.4%
Z_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025ZZillowMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.5%-1.5%-3.9%
IRDM_11072025_Dip_Buyer_High_CFO_Margins_ExInd_DE11072025IRDMIridium CommunicationsDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
1.3%1.3%-5.6%
TTD_10032025_Dip_Buyer_High_CFO_Margins_ExInd_DE10032025TTDTrade DeskDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
-28.9%-28.9%-29.8%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for iHeartMedia

Peers to compare with:

Financials

IHRTSIRISPOTLYVWMGLAMRMedian
NameiHeartMe.Sirius XMSpotify .Live Nat.Warner M.Lamar Ad. 
Mkt Price4.2821.75566.23136.4128.55129.7479.15
Mkt Cap0.77.3116.631.717.813.115.5
Rev LTM3,8568,55316,89724,5696,7072,2507,630
Op Inc LTM2131,9261,9741,1319285381,029
FCF LTM-1511,2232,9151,580344711967
FCF 3Y Avg411,1451,6401,141414674908
CFO LTM-621,8972,9602,4946788721,385
CFO 3Y Avg1451,8231,6631,8157068321,247

Growth & Margins

IHRTSIRISPOTLYVWMGLAMRMedian
NameiHeartMe.Sirius XMSpotify .Live Nat.Warner M.Lamar Ad. 
Rev Chg LTM1.4%-2.8%11.9%5.5%4.4%3.0%3.7%
Rev Chg 3Y Avg0.1%-1.7%14.6%18.6%4.3%4.2%4.2%
Rev Chg Q-1.1%-0.6%7.1%11.1%14.6%3.8%5.5%
QoQ Delta Rev Chg LTM-0.3%-0.1%1.7%3.6%3.7%1.0%1.3%
Op Mgn LTM5.5%22.5%11.7%4.6%13.8%23.9%12.8%
Op Mgn 3Y Avg5.3%21.9%4.1%4.6%14.0%27.5%9.7%
QoQ Delta Op Mgn LTM0.4%0.2%0.6%0.4%0.2%-0.1%0.3%
CFO/Rev LTM-1.6%22.2%17.5%10.2%10.1%38.8%13.8%
CFO/Rev 3Y Avg3.8%20.8%10.4%7.8%11.1%38.2%10.7%
FCF/Rev LTM-3.9%14.3%17.3%6.4%5.1%31.6%10.4%
FCF/Rev 3Y Avg1.1%13.1%10.3%4.9%6.5%31.0%8.4%

Valuation

IHRTSIRISPOTLYVWMGLAMRMedian
NameiHeartMe.Sirius XMSpotify .Live Nat.Warner M.Lamar Ad. 
Mkt Cap0.77.3116.631.717.813.115.5
P/S0.20.98.51.52.75.52.1
P/EBIT-4.44.482.931.0-20.020.0
P/E-1.77.9102.342.248.728.635.4
P/CFO-10.64.148.615.226.214.214.7
Total Yield-60.1%17.3%1.0%2.4%4.2%3.5%2.9%
Dividend Yield0.0%4.7%0.0%0.0%2.2%0.0%0.0%
FCF Yield 3Y Avg14.7%11.8%1.7%4.3%-6.0%6.0%
D/E8.81.30.00.2-0.40.4
Net D/E8.51.3-0.00.1-0.40.4

Returns

IHRTSIRISPOTLYVWMGLAMRMedian
NameiHeartMe.Sirius XMSpotify .Live Nat.Warner M.Lamar Ad. 
1M Rtn6.7%3.1%-11.6%3.0%-6.2%2.4%2.7%
3M Rtn49.1%-4.7%-19.9%-19.5%-13.5%3.8%-9.1%
6M Rtn141.8%3.8%-20.3%-8.0%9.7%9.7%6.7%
12M Rtn107.8%2.2%19.4%-1.1%-8.4%6.4%4.3%
3Y Rtn-38.4%-61.9%657.6%96.6%-9.2%58.8%24.8%
1M Excs Rtn6.0%2.3%-12.3%2.3%-6.9%1.7%2.0%
3M Excs Rtn37.2%-5.6%-24.2%-18.5%-16.4%3.5%-11.0%
6M Excs Rtn129.4%-8.6%-32.7%-20.4%-2.7%-2.7%-5.7%
12M Excs Rtn75.8%-16.4%6.1%-10.7%-21.1%-5.1%-7.9%
3Y Excs Rtn-113.0%-131.5%541.8%16.9%-76.8%-12.7%-44.8%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Multiplatform Group2,4352,5972,4892,207 
Digital Audio Group1,0691,022834474 
Audio & Media Services Group257304248275167
Corporate and other reconciling items00   
Eliminations-10-11-13-8-5
Audio    2,448
Total3,7513,9123,5582,9482,610


Operating Income by Segment
$ Mil20242023202220212020
Multiplatform Group553766743483 
Digital Audio Group349309261131 
Audio & Media Services Group71113769530
Eliminations00   
Other operating expense, net-4-25-32-11 
Share-based compensation expense-36-35-24-23 
Restructuring expenses-60-76-73-100 
Corporate and other reconciling items-277-237-269-170-149
Depreciation and amortization-428-446-469-403 
Impairment charges-965-311-58-1,739 
Audio    559
Total-79757155-1,738440


Assets by Segment
$ Mil20242023202220212020
Multiplatform Group5,4436,3206,9547,736 
Digital Audio Group6261,0571,088187 
Corporate and other reconciling items576612404810498
Audio & Media Services Group311350439474487
Eliminations-4-3-4-4-4
Audio    10,041
Total6,9538,3368,8819,20311,021


Price Behavior

Short Interest

Short Interest: As Of Date11282025
Short Interest: Shares Quantity6,009,145
Short Interest: % Change Since 111520257.9%
Average Daily Volume729,802
Days-to-Cover Short Interest8.23
Basic Shares Quantity155,187,000
Short % of Basic Shares3.9%

Earnings Returns History

Expand for More

 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
11/10/2025-5.9%-12.3%11.6%
8/11/202524.5%37.4%31.9%
2/27/2025-15.3%-11.0%-21.5%
11/7/202425.3%31.6%50.0%
8/8/20241.4%-9.1%2.8%
2/29/202422.0%-11.5%-7.9%
11/9/2023-16.0%-4.6%1.9%
8/8/2023-16.5%-25.9%-21.0%
...
SUMMARY STATS   
# Positive11913
# Negative10128
Median Positive3.4%10.9%11.6%
Median Negative-13.9%-11.2%-21.3%
Max Positive25.3%37.4%65.7%
Max Negative-23.4%-25.9%-53.5%

SEC Filings

Expand for More

Report DateFiling DateFiling
93020251110202510-Q 9/30/2025
6302025811202510-Q 6/30/2025
3312025512202510-Q 3/31/2025
12312024227202510-K 12/31/2024
93020241107202410-Q 9/30/2024
6302024808202410-Q 6/30/2024
3312024509202410-Q 3/31/2024
12312023229202410-K 12/31/2023
93020231109202310-Q 9/30/2023
6302023808202310-Q 6/30/2023
3312023502202310-Q 3/31/2023
12312022228202310-K 12/31/2022
93020221103202210-Q 9/30/2022
6302022804202210-Q 6/30/2022
3312022505202210-Q 3/31/2022
12312021223202210-K 12/31/2021

Insider Activity

Expand for More

 OwnerTitleFiling DateActionPriceSharesTransacted
Value
Value of
Held Shares
Form
0PITTMAN ROBERT WChairman and CEO8182025Buy2.19117,371256,9729,980,949Form
1SIVARAMAKRISHNAN KAMAKSHI 5302025Buy1.71139238238Form
2PITTMAN ROBERT WChairman and CEO5192025Buy1.22200,000243,9205,416,718Form
3BRESSLER RICHARD JSEE REMARKS3102025Buy1.79100,000178,8206,469,286Form
4PITTMAN ROBERT WChairman and CEO3062025Buy1.60200,000320,0406,787,071Form