Mediaco Holding Inc (MDIA) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Mediaco Holding Inc stock $2.76, price $1.04, upside +165.4%, quality 29 out of 100. Rating: strongly undervalued. Calculated from audited financials with 4 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range $0.4150 – $11.66 · fair‑value band $1.39 – $5.27 · the $1.04 price screens below the $2.76 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Mediaco Holding in your weekly email
Every Wednesday you see whether Mediaco Holding is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
MediaCo Holding Inc. owns and operates radio, television, digital advertising, and premium programming in the United States. It operates in two segments, Audio and Video. The company engages in the radio stations of WQHT-FM and WBLS-FM radio stations in the New York City area.
Show moreShow less
It also offers events, including sponsorships, ticket sales, licensing, and syndication services. MediaCo Holding Inc. was incorporated in 2019 and is headquartered in New York, New York.
Stock analysis
Mediaco Holding Inc (MDIA) currently trades at $1.04, while our model-based Fair Value estimate is $2.76, implying the stock looks roughly 62% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $2.76 per share, and 3 of the 4 models we run sit above the $1.04 price.
Bear case: the DCF Models group reads lowest at $1.32, and 1 of the 4 models stay below the price. Data coverage for this calculation is low.
Scenario range: $1.39 (bear) to $5.27 (bull), the price of $1.04 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 29/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Mediaco Holding Inc reported revenue of $133M in FY2025 versus $41.7M in FY2021, a compound +33.7%/yr. Reported net income was −$66.7M in FY2025.
Key figures
Market cap $85.9M Micro · P/S ratio 0.64 · EPS (TTM) $−0.8700 · Net margin −48.9% · Return on equity −108% · Return on assets (EBIT) −4.2% (5-year average) · Operating margin −13.7% · Revenue (TTM) $139M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 5 out of 100 (medium confidence).
What moves the price
The share trades about 14% below its 52-week high and 89% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 6% fair-value upside, at 165%, MDIA screens cheaper than that median.
Fair Value models
Bear$1.39Fair Value $2.76Bull$5.27
Price $1.04 · Upside +165.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
In the last 6 months, no officer or director bought or sold shares on the open market.
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+39.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+51.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+27.7%
Start year 2020 (pandemic)
Revenue growth 8 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.2%
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−4.3% (2020) → −18.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+51.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +48.0% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Broadcasting · 62 stocks
Beats the industry median on 3/9 measures
Overall it trails its industry peers.
Valuation
Quality Score29 · Bottom 25%
Fair Value upside+165.4% · Top 25%
Profitability
Return on assets−22.9% · Bottom 25%
Net margin (12 months)−48.9% · Bottom 25%
Operating margin (12 months)−13.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)8.7% · Above median
Balance sheet
Debt / equity1.37× · Highest 25%
Valuation Multiplesvs Broadcasting median · lower = cheaper
P/B1.85× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Mediaco Holding Inc (MDIA) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of $2.76 versus a price of $1.04, about +165% upside (undervalued).
What is the fair value of MDIA?
Our model-based fair value for Mediaco Holding Inc is $2.76 (as of Nov 9, 2026), built from audited fundamentals. The current price: $1.04.
What is the quality score of MDIA?
Mediaco Holding Inc has a Quality Score of 29/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Mediaco Holding Inc (MDIA)?
Our model-based price target is the fair value of $2.76 (as of Nov 9, 2026) from 4 valuation models. Cautious scenario $1.39, optimistic scenario $5.27. It is a calculation from audited fundamentals, not an analyst target.
What is the Mediaco Holding Inc stock forecast for 2026?
Our models put fair value at $2.76, about +165% upside versus a price of $1.04 (undervalued). Cautious scenario $1.39, optimistic scenario $5.27. The calculation is refreshed regularly with new filings.
What is the revenue of Mediaco Holding Inc (MDIA)?
Mediaco Holding Inc reported trailing-twelve-month revenue of about $139M (latest available figure, as of Nov 9, 2026).
What growth is priced into Mediaco Holding Inc (MDIA)?
For today's price to be fair in a discounted-cash-flow model, Mediaco Holding Inc would have to grow free cash flow by +51.6 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +27.7 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of MDIA use?
Our models discount Mediaco Holding Inc at 11.2 %: a base by market capitalisation (micro), damped by beta 0.14, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Mediaco Holding Inc that is +51.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has Mediaco Holding Inc (MDIA) delivered so far?
Over the past 5 years revenue at Mediaco Holding Inc grew +27.7 % a year. The price currently implies free-cash-flow growth of +51.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Mediaco Holding Inc (MDIA) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Mediaco Holding Inc (+51.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Mediaco Holding Inc (MDIA)?
The free-cash-flow yield on the price is 1.39 %: that much free cash flow Mediaco Holding Inc produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Mediaco Holding Inc (MDIA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mediaco Holding Inc it is $2.76 per share (as of Nov 9, 2026), against a price of $1.04. It is the blended result of 4 valuation models in 2 families (DCF Models, Growth DCF).
Is Mediaco Holding Inc stock overvalued or undervalued in 2026?
As of Nov 9, 2026, MDIA trades below its calculated fair value: price $1.04, fair value $2.76, a gap of about +165% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MDIA?
No. The price is what the market pays today ($1.04); the fair value is what the company's own numbers justify ($2.76). For Mediaco Holding Inc the two are $1.72 per share apart. That gap is exactly why we show both numbers side by side.
How much is Mediaco Holding Inc worth?
The market values Mediaco Holding Inc at about $85.9M (market capitalisation, as of Nov 9, 2026). Per share that is $1.04; our models calculate a fair value of $2.76 per share.
What do the bullish and bearish scenarios say about MDIA?
Our models span a range for Mediaco Holding Inc: cautious scenario $1.39, base $2.76, optimistic $5.27 per share (as of Nov 9, 2026, price $1.04). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Mediaco Holding Inc (MDIA)?
Balance-sheet figures for Mediaco Holding Inc (as of Nov 9, 2026): return on equity −108.4%, debt of 1.37 per unit of equity. They feed the Quality Score of 29/100, which measures business quality independently of the share price.
How far is MDIA from its 52-week high?
Mediaco Holding Inc trades at $1.04, about 14% below its 52-week high of $1.21 and 89% above the low of $0.5510 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $2.76 is for.
Which stocks are comparable to Mediaco Holding Inc?
From the same area (Communication Services) we also value Nexstar Media Group, Sun TV Network Limited, Jiangsu Broadcasting Cable Information Network Corporation, SES S.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Mediaco Holding Inc stock attractive at the current price?
The data as of Nov 9, 2026: price $1.04, calculated fair value $2.76 (+165%), Quality Score 29/100, from 4 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MDIA calculated?
We run Mediaco Holding Inc through 4 models from 2 families: DCF Models, Growth DCF. Every model gets the same audited fundamentals; the fair value of $2.76 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Mediaco Holding Inc currently trades 62% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Mediaco Holding Inc (MDIA)?
The closing price on Nov 6, 2026 was $1.04. Our model-based fair value is $2.76, about +165% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mediaco Holding Inc right now?
The large discount to fair value meets weak quality (29/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case ($1.39). The market is more pessimistic than our downside scenario. The model range is unusually wide ($1.39 to $5.27). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Mediaco Holding Inc
How large is the market capitalisation of Mediaco Holding Inc (MDIA)?
The market capitalisation of Mediaco Holding Inc is $85.9M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Mediaco Holding Inc (MDIA)?
The price-to-sales ratio of Mediaco Holding Inc is 0.64 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Mediaco Holding Inc (MDIA)?
Earnings per share at Mediaco Holding Inc are $−0.8700. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Mediaco Holding Inc (MDIA)?
The net margin of Mediaco Holding Inc is −48.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Mediaco Holding Inc (MDIA)?
The return on equity (ROE) of Mediaco Holding Inc is −108% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Mediaco Holding Inc (MDIA)?
On an EBIT basis the return on assets of Mediaco Holding Inc is −4.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Mediaco Holding Inc (MDIA)?
The operating margin of Mediaco Holding Inc is −13.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Mediaco Holding Inc (MDIA)?
Revenue at Mediaco Holding Inc is growing +8.7% versus a year earlier (3y avg +51.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Mediaco Holding Inc (MDIA) carry?
The net debt of Mediaco Holding Inc is $111M (fiscal year 2025, ≈ 92.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Mediaco Holding Inc in the live analysis
One click puts Mediaco Holding Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026