Tearsheet

iHeartMedia (IHRT)


Market Price (12/5/2025): $3.745 | Market Cap: $577.8 Mil
Sector: Communication Services | Industry: Broadcasting

iHeartMedia (IHRT)


Market Price (12/5/2025): $3.745
Market Cap: $577.8 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
2Y Excs Rtn is -7.4%, 3Y Excs Rtn is -125%
Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 2085%
1   Stock price has recently run up significantly
6M Rtn6 month market price return is 141%
2   Weak revenue growth
Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is 0.7%
3   Not cash flow generative
FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -1.2%
4   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 -142%
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
2Y Excs Rtn is -7.4%, 3Y Excs Rtn is -125%
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 2085%
3 Stock price has recently run up significantly
6M Rtn6 month market price return is 141%
4 Weak revenue growth
Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is 0.7%
5 Not cash flow generative
FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -1.2%
6 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 -142%

Valuation, Metrics & Events

IHRT Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

null

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
IHRT Return-23%62%-71%-56%-26%89%-78%
Peers Return-9%16%-8%-3%18%41%56%
S&P 500 Return16%27%-19%24%23%17%112%

Monthly Win Rates [3]
IHRT Win Rate58%67%25%42%67%70% 
Peers Win Rate42%38%30%35%43%46% 
S&P 500 Win Rate58%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

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
4.9%4.9%0.0%
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
0.0%0.0%-1.2%
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
6.8%6.8%0.0%
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
2.1%2.1%-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
-25.1%-25.1%-25.6%
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
4.9%4.9%0.0%
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
0.0%0.0%-1.2%
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
6.8%6.8%0.0%
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
2.1%2.1%-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
-25.1%-25.1%-25.6%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for iHeartMedia

Peers to compare with:

Financials

IHRTCASTWBDFOXANXSTTGNAMedian
NameiHeartMe.FreeCast Warner B.Fox Nexstar .Tegna  
Mkt Price3.74-24.5467.79189.8419.1424.54
Mkt Cap0.6-60.830.35.83.15.8
Rev LTM3,867137,86316,4745,1483,0324,508
Op Inc LTM198-141,4123,2431,049737893
FCF LTM-45-124,1342,665983576779
FCF 3Y Avg73-4,9251,834908568908
CFO LTM50-125,2303,0361,112619866
CFO 3Y Avg182-6,0712,1881,0566171,056

Growth & Margins

IHRTCASTWBDFOXANXSTTGNAMedian
NameiHeartMe.FreeCast Warner B.Fox Nexstar .Tegna  
Rev Chg LTM3.2%23.7%-4.3%14.9%-1.4%5.9%4.5%
Rev Chg 3Y Avg0.7%-5.3%17.2%5.6%1.2%-0.4%1.0%
Rev Chg Q0.5%93.6%-6.0%4.9%-12.3%-5.0%-2.2%
QoQ Delta Rev Chg LTM0.1%19.7%-1.5%1.1%-3.2%-1.2%-0.5%
Op Mgn LTM5.1%-2,189.8%3.7%19.7%20.4%24.3%12.4%
Op Mgn 3Y Avg5.4%-2,567.0%-0.5%18.4%19.8%23.8%11.9%
QoQ Delta Op Mgn LTM0.7%560.7%1.2%-0.1%-2.4%-0.4%0.3%
CFO/Rev LTM1.3%-1,963.3%13.8%18.4%21.6%20.4%16.1%
CFO/Rev 3Y Avg4.8%-15.2%14.2%20.5%20.3%15.2%
FCF/Rev LTM-1.2%-1,967.6%10.9%16.2%19.1%19.0%13.5%
FCF/Rev 3Y Avg1.9%-12.3%11.9%17.6%18.7%12.3%

Valuation

IHRTCASTWBDFOXANXSTTGNAMedian
NameiHeartMe.FreeCast Warner B.Fox Nexstar .Tegna  
Mkt Cap0.6-60.830.35.83.15.8
P/S0.1-1.31.71.20.91.2
P/EBIT4.9-13.19.05.53.65.5
P/E-0.7-99.813.911.65.911.6
P/CFO5.4-9.39.35.44.45.4
Total Yield-137.9%-1.0%8.2%12.3%19.8%8.2%
Dividend Yield0.0%-0.0%1.0%3.7%3.0%1.0%
FCF Yield 3Y Avg29.6%-18.3%8.5%16.7%19.8%18.3%
D/E21.7-0.70.31.11.21.1
Net D/E20.9-0.60.11.00.90.9

Returns

IHRTCASTWBDFOXANXSTTGNAMedian
NameiHeartMe.FreeCast Warner B.Fox Nexstar .Tegna  
1M Rtn-6.3%-8.6%5.1%-3.4%-3.3%-3.3%
3M Rtn64.0%-108.5%11.5%-7.3%-9.5%11.5%
6M Rtn141.3%-154.3%26.5%17.4%20.3%26.5%
12M Rtn61.9%-130.4%47.8%14.4%4.5%47.8%
3Y Rtn-51.7%-120.1%120.4%17.4%2.4%17.4%
1M Excs Rtn-7.5%-7.3%3.8%-4.7%-4.6%-4.6%
3M Excs Rtn72.3%-96.8%4.4%-13.8%-14.5%4.4%
6M Excs Rtn125.8%-138.8%11.0%1.9%4.9%11.0%
12M Excs Rtn38.0%-119.0%32.9%0.9%-8.5%32.9%
3Y Excs Rtn-124.7%-47.0%49.2%-59.8%-67.5%-59.8%

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 items000  
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
Eliminations000  
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 Date11142025
Short Interest: Shares Quantity5,571,162
Short Interest: % Change Since 103120252.2%
Average Daily Volume4,909,114
Days-to-Cover Short Interest1.13
Basic Shares Quantity154,275,000
Short % of Basic Shares3.6%

SEC Filings

Expand for More

Report DateFiling DateFiling
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
93020211104202110-Q 9/30/2021

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