iHeartMedia (IHRT)
Market Price (12/5/2025): $3.745 | Market Cap: $577.8 MilSector: Communication Services | Industry: Broadcasting
iHeartMedia (IHRT)
Market Price (12/5/2025): $3.745Market Cap: $577.8 MilSector: Communication ServicesIndustry: 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
| Megatrend and thematic driversMegatrends include Digital Content & Streaming, Social Media & Creator Economy, and Digital Advertising. Themes include Music Streaming, Show more. | Weak multi-year price returns2Y Excs Rtn is -7.4%, 3Y Excs Rtn is -125% | Debt is significantNet D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 2085% |
| Stock price has recently run up significantly6M Rtn6 month market price return is 141% | ||
| Weak revenue growthRev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is 0.7% | ||
| Not cash flow generativeFCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -1.2% | ||
| Yield minus risk free rate is negativeERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -142% |
| Megatrend and thematic driversMegatrends include Digital Content & Streaming, Social Media & Creator Economy, and Digital Advertising. Themes include Music Streaming, Show more. |
| Weak multi-year price returns2Y Excs Rtn is -7.4%, 3Y Excs Rtn is -125% |
| Debt is significantNet D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 2085% |
| Stock price has recently run up significantly6M Rtn6 month market price return is 141% |
| Weak revenue growthRev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is 0.7% |
| Not cash flow generativeFCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -1.2% |
| Yield minus risk free rate is negativeERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -142% |
Valuation, Metrics & Events
IHRT Stock
Why The Stock Moved
Stock Movement Drivers
Return vs. Risk
Price Returns Compared
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total [1] | |
|---|---|---|---|---|---|---|---|
| Returns | |||||||
| IHRT Return | -23% | 62% | -71% | -56% | -26% | 89% | -78% |
| Peers Return | -9% | 16% | -8% | -3% | 18% | 41% | 56% |
| S&P 500 Return | 16% | 27% | -19% | 24% | 23% | 17% | 112% |
Monthly Win Rates [3] | |||||||
| IHRT Win Rate | 58% | 67% | 25% | 42% | 67% | 70% | |
| Peers Win Rate | 42% | 38% | 30% | 35% | 43% | 46% | |
| S&P 500 Win Rate | 58% | 75% | 42% | 67% | 75% | 70% | |
Max Drawdowns [4] | |||||||
| IHRT Max Drawdown | -72% | -1% | -71% | -70% | -68% | -50% | |
| Peers Max Drawdown | -38% | -6% | -17% | -12% | -12% | -11% | |
| S&P 500 Max Drawdown | -31% | -1% | -25% | -1% | -2% | -15% | |
[1] Cumulative total returns since the beginning of 2020
[2] Peers: CAST, WBD, FOXA, NXST, TGNA. 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 12/4/2025 (YTD)
How Low Can It Go
| Event | IHRT | S&P 500 |
|---|---|---|
| 2022 Inflation Shock | ||
| % Loss | -93.5% | -25.4% |
| % Gain to Breakeven | 1434.6% | 34.1% |
| Time to Breakeven | Not Fully Recovered days | 464 days |
| 2020 Covid Pandemic | ||
| % Loss | -73.7% | -33.9% |
| % Gain to Breakeven | 280.4% | 51.3% |
| Time to Breakeven | 344 days | 148 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.
Latest Trefis Analyses
| Title | |
|---|---|
| ARTICLES |
Trade Ideas
Select past ideas related to IHRT. For more, see Trefis Trade Ideas.
| Date | Ticker | Company | Category | Trade Strategy | 6M Fwd Rtn | 12M Fwd Rtn | 12M Max DD |
|---|---|---|---|---|---|---|---|
| 11302025 | PINS | Monopoly | MY | Getting CheaperMonopoly-Like with P/S DeclineLarge cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple | 4.9% | 4.9% | 0.0% | |
| 11212025 | TMUS | T-Mobile US | Monopoly | MY | Getting CheaperMonopoly-Like with P/S DeclineLarge cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple | 0.0% | 0.0% | -1.2% |
| 11212025 | Z | Zillow | Monopoly | MY | Getting CheaperMonopoly-Like with P/S DeclineLarge cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple | 6.8% | 6.8% | 0.0% |
| 11072025 | IRDM | Iridium Communications | Dip Buy | DB | CFO/Rev | Low D/EDip Buy with High Cash Flow MarginsBuying dips for companies with significant cash flows from operations and reasonable debt / market cap | 2.1% | 2.1% | -5.6% |
| 10032025 | TTD | Trade Desk | Dip Buy | DB | CFO/Rev | Low D/EDip Buy with High Cash Flow MarginsBuying dips for companies with significant cash flows from operations and reasonable debt / market cap | -25.1% | -25.1% | -25.6% |
| Date | Ticker | Company | Category | Trade Strategy | 6M Fwd Rtn | 12M Fwd Rtn | 12M Max DD |
|---|---|---|---|---|---|---|---|
| 11302025 | PINS | Monopoly | MY | Getting CheaperMonopoly-Like with P/S DeclineLarge cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple | 4.9% | 4.9% | 0.0% | |
| 11212025 | TMUS | T-Mobile US | Monopoly | MY | Getting CheaperMonopoly-Like with P/S DeclineLarge cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple | 0.0% | 0.0% | -1.2% |
| 11212025 | Z | Zillow | Monopoly | MY | Getting CheaperMonopoly-Like with P/S DeclineLarge cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple | 6.8% | 6.8% | 0.0% |
| 11072025 | IRDM | Iridium Communications | Dip Buy | DB | CFO/Rev | Low D/EDip Buy with High Cash Flow MarginsBuying dips for companies with significant cash flows from operations and reasonable debt / market cap | 2.1% | 2.1% | -5.6% |
| 10032025 | TTD | Trade Desk | Dip Buy | DB | CFO/Rev | Low D/EDip Buy with High Cash Flow MarginsBuying dips for companies with significant cash flows from operations and reasonable debt / market cap | -25.1% | -25.1% | -25.6% |
Research & Analysis
Invest in Strategies
Wealth Management
Peer Comparisons for iHeartMedia
| Peers to compare with: |
Financials
| Median | |
|---|---|
| Name | |
| Mkt Price | 24.54 |
| Mkt Cap | 5.8 |
| Rev LTM | 4,508 |
| Op Inc LTM | 893 |
| FCF LTM | 779 |
| FCF 3Y Avg | 908 |
| CFO LTM | 866 |
| CFO 3Y Avg | 1,056 |
Growth & Margins
| Median | |
|---|---|
| Name | |
| Rev Chg LTM | 4.5% |
| Rev Chg 3Y Avg | 1.0% |
| Rev Chg Q | -2.2% |
| QoQ Delta Rev Chg LTM | -0.5% |
| Op Mgn LTM | 12.4% |
| Op Mgn 3Y Avg | 11.9% |
| QoQ Delta Op Mgn LTM | 0.3% |
| CFO/Rev LTM | 16.1% |
| CFO/Rev 3Y Avg | 15.2% |
| FCF/Rev LTM | 13.5% |
| FCF/Rev 3Y Avg | 12.3% |
Valuation
| Median | |
|---|---|
| Name | |
| Mkt Cap | 5.8 |
| P/S | 1.2 |
| P/EBIT | 5.5 |
| P/E | 11.6 |
| P/CFO | 5.4 |
| Total Yield | 8.2% |
| Dividend Yield | 1.0% |
| FCF Yield 3Y Avg | 18.3% |
| D/E | 1.1 |
| Net D/E | 0.9 |
Returns
| Median | |
|---|---|
| Name | |
| 1M Rtn | -3.3% |
| 3M Rtn | 11.5% |
| 6M Rtn | 26.5% |
| 12M Rtn | 47.8% |
| 3Y Rtn | 17.4% |
| 1M Excs Rtn | -4.6% |
| 3M Excs Rtn | 4.4% |
| 6M Excs Rtn | 11.0% |
| 12M Excs Rtn | 32.9% |
| 3Y Excs Rtn | -59.8% |
Segment Financials
Revenue by Segment
| $ Mil | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Multiplatform Group | 2,435 | 2,597 | 2,489 | 2,207 | |
| Digital Audio Group | 1,069 | 1,022 | 834 | 474 | |
| Audio & Media Services Group | 257 | 304 | 248 | 275 | 167 |
| Corporate and other reconciling items | 0 | 0 | 0 | ||
| Eliminations | -10 | -11 | -13 | -8 | -5 |
| Audio | 2,448 | ||||
| Total | 3,751 | 3,912 | 3,558 | 2,948 | 2,610 |
| $ Mil | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Multiplatform Group | 553 | 766 | 743 | 483 | |
| Digital Audio Group | 349 | 309 | 261 | 131 | |
| Audio & Media Services Group | 71 | 113 | 76 | 95 | 30 |
| Eliminations | 0 | 0 | 0 | ||
| 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 | -797 | 57 | 155 | -1,738 | 440 |
| $ Mil | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Multiplatform Group | 5,443 | 6,320 | 6,954 | 7,736 | |
| Digital Audio Group | 626 | 1,057 | 1,088 | 187 | |
| Corporate and other reconciling items | 576 | 612 | 404 | 810 | 498 |
| Audio & Media Services Group | 311 | 350 | 439 | 474 | 487 |
| Eliminations | -4 | -3 | -4 | -4 | -4 |
| Audio | 10,041 | ||||
| Total | 6,953 | 8,336 | 8,881 | 9,203 | 11,021 |
Returns Analyses
SEC Filings
Expand for More| Report Date | Filing Date | Filing |
|---|---|---|
| 6302025 | 8112025 | 10-Q 6/30/2025 |
| 3312025 | 5122025 | 10-Q 3/31/2025 |
| 12312024 | 2272025 | 10-K 12/31/2024 |
| 9302024 | 11072024 | 10-Q 9/30/2024 |
| 6302024 | 8082024 | 10-Q 6/30/2024 |
| 3312024 | 5092024 | 10-Q 3/31/2024 |
| 12312023 | 2292024 | 10-K 12/31/2023 |
| 9302023 | 11092023 | 10-Q 9/30/2023 |
| 6302023 | 8082023 | 10-Q 6/30/2023 |
| 3312023 | 5022023 | 10-Q 3/31/2023 |
| 12312022 | 2282023 | 10-K 12/31/2022 |
| 9302022 | 11032022 | 10-Q 9/30/2022 |
| 6302022 | 8042022 | 10-Q 6/30/2022 |
| 3312022 | 5052022 | 10-Q 3/31/2022 |
| 12312021 | 2232022 | 10-K 12/31/2021 |
| 9302021 | 11042021 | 10-Q 9/30/2021 |
Insider Activity
Expand for More| Owner | Title | Filing Date | Action | Price | Shares | TransactedValue | Value ofHeld Shares | Form | |
|---|---|---|---|---|---|---|---|---|---|
| 0 | PITTMAN ROBERT W | Chairman and CEO | 8182025 | Buy | 2.19 | 117,371 | 256,972 | 9,980,949 | Form |
| 1 | SIVARAMAKRISHNAN KAMAKSHI | 5302025 | Buy | 1.71 | 139 | 238 | 238 | Form | |
| 2 | PITTMAN ROBERT W | Chairman and CEO | 5192025 | Buy | 1.22 | 200,000 | 243,920 | 5,416,718 | Form |
| 3 | BRESSLER RICHARD J | SEE REMARKS | 3102025 | Buy | 1.79 | 100,000 | 178,820 | 6,469,286 | Form |
| 4 | PITTMAN ROBERT W | Chairman and CEO | 3062025 | Buy | 1.60 | 200,000 | 320,040 | 6,787,071 | Form |
External Quote Links
| Y Finance | Barrons |
| TradingView | Morningstar |
| SeekingAlpha | ValueLine |
| Motley Fool | Robinhood |
| CNBC | Etrade |
| MarketWatch | Unusual Whales |
| YCharts | Perplexity Finance |
| FinViz |