E.W. Scripps Co. (SSP) intrinsic value & 10-year financials
E.W. Scripps Co. (SSP) has a Graham intrinsic value of $21.35 per share. At $2.69 on Oct 17, 2026, the stock trades 87% below that value. Over the last 10 fiscal years revenue grew 10.5% a year to $2.2B, with an average return on invested capital of 2.8%.
- Graham intrinsic value
- $21.35
- Share price (Oct 17, 2026)
- $2.69
- Price vs Graham value
- 87% below
- Market cap
- $236.8M
- Revenue (FY2025)
- $2.2B
- Revenue growth (10-yr CAGR)
- 10.5%
- ROIC (10-yr avg)
- 2.8%
- Free cash flow (FY2025)
- $6.5M
SSP 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $2.2B | -$100.9M | -$1.87 | $6.5M | 8.6% | 3.9% |
| FY2024 | $2.5B | $146.2M | $1.01 | $300.4M | 16.4% | 7.1% |
| FY2023 | $2.3B | -$947.8M | -$11.84 | $52.0M | -32.9% | -15.9% |
| FY2022 | $2.5B | $195.9M | $1.62 | $265.6M | 17.5% | 5.9% |
| FY2021 | $2.3B | $122.7M | $0.81 | $176.3M | 17.5% | 5.8% |
| FY2020 | $1.9B | $269.3M | $3.21 | $232.4M | 16.3% | 7.8% |
| FY2019 | $1.4B | -$18.4M | -$0.23 | -$88.5M | 4.6% | 2.6% |
| FY2018 | $1.2B | $19.7M | $0.24 | $87.7M | 10.8% | 4.5% |
| FY2017 | $877.0M | -$10.5M | -$0.16 | $22.9M | -0.2% | -0.1% |
| FY2016 | $874.5M | $67.2M | $0.79 | $118.5M | 14.5% | 6.7% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
E.W. SCRIPPS Co is a consistent compounder, expanding top-line revenue at 10.5% annually over the past decade.
E.W. SCRIPPS Co has historically struggled to out-earn its cost of capital, averaging just 2.8% ROIC.
Over the decade, E.W. SCRIPPS Co shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, E.W. SCRIPPS Co is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $21.35 per share.