Mediaco Holding Inc. (MDIA) intrinsic value & 10-year financials
Mediaco Holding Inc. (MDIA) has a Graham intrinsic value of $68.42 per share. At $1.08 on Oct 17, 2026, the stock trades 98% below that value. Over the last 7 fiscal years revenue grew 19.5% a year to $133.3M, with an average return on invested capital of -7.2%.
- Graham intrinsic value
- $68.42
- Share price (Oct 17, 2026)
- $1.08
- Price vs Graham value
- 98% below
- Market cap
- $85.7M
- Revenue (FY2025)
- $133.3M
- Revenue growth (7-yr CAGR)
- 19.5%
- ROIC (10-yr avg)
- -7.2%
- Free cash flow (FY2025)
- $1.2M
MDIA 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $133.3M | -$66.2M | -$0.84 | $1.2M | -18.6% | -15.6% |
| FY2024 | $95.6M | -$1.3M | -$0.08 | -$21.0M | -29.5% | -25.4% |
| FY2023 | $32.4M | -$7.6M | -$0.40 | -$6.4M | -21.0% | -13.5% |
| FY2022 | $38.6M | $30.9M | $2.06 | $2.1M | -3.6% | -2.0% |
| FY2021 | $55.5M | -$6.1M | -$1.22 | $1.5M | 9.8% | 5.6% |
| FY2020 | $39.3M | -$26.8M | — | -$10.1M | -4.3% | -1.5% |
| FY2019 | $45.8M | $2.1M | — | — | 10.0% | 2.1% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Mediaco Holding Inc. is a consistent compounder, expanding top-line revenue at 19.5% annually over the past decade.
Mediaco Holding Inc. has historically struggled to out-earn its cost of capital, averaging just -7.2% ROIC.
Mediaco Holding Inc. has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Mediaco Holding Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $68.42 per share.