E.W. Scripps Co Dossier - Source-backed chat

E.W. Scripps Co

SSPNASDAQ

SectorCommunication Services

IndustryBroadcasting

Beta (adjusted)0.75

Intrinsic Value

Insufficient data for a value estimateNot enough reliable inputs to publish a fair value for this company yet.

Market Price $2.64Price as of 1 Oct 2026

Data confidence Sign in to view data confidence

Market Cap $244.6M

Enterprise Value $2.7B

Shares Outstanding 91.5M diluted

Moat Rating None

Next Earnings Date6 Nov 2026

Last ex-dividend14 Dec 2020

All prices and values are periodic snapshots, not live quotes. Source dates are shown for reference.

Thesis

Street consensus, scenarios, merits, risks, and invalidation triggers

AI-assisted

Thesis Summary

E.W. Scripps is navigating a complex transition from legacy linear broadcasting to a modernized, sports-and-digital-focused media model. While the company's Local Media segment is showing strong resilience—buoyed by a 7% increase in core advertising and expanding sports partnerships—the national Scripps Networks segment continues to face secular headwinds from cord-cutting and measurement changes. The company's multi-year transformation plan targeting $125M-$150M in annualized EBITDA by 2028 is a critical step toward deleveraging its highly leveraged balance sheet ($2.6B in debt). Furthermore, takeover interest from Sinclair (which holds an 8.2% stake) provides a valuation floor, but the controlling family's rejection of past offers suggests a commitment to the standalone path. Given the execution risks of the transformation plan and high interest expenses, a Hold recommendation is warranted until clear signs of deleveraging and network stabilization emerge.

This section is the 12-month view: analyst targets and the probability-weighted scenarios built from them. The intrinsic value at the top of this page answers a different question: what the business is worth today.

Street view · analyst 12-month targets4 analysts · as of 18 Aug 2026

Low · most bearish analyst$3.00

Mean target$6.43

High · most bullish analyst$10.00

Our research · scenarios, merits, risks, and invalidation triggersResearch as of 19 Jun 2026

Scenarios · 12-month scenario targetsAnchored at research date

Bear CaseDownside scenario

$2.1020%

The transformation plan faces execution delays, and cost savings are offset by higher-than-expected restructuring charges. Cord-cutting accelerates, causing double-digit declines in Scripps Networks and distribution revenues. High interest rates persist, and the company's heavy debt load ($2.6B) limits financial flexibility, leading to credit rating downgrades. Sinclair abandons its acquisition pursuit, removing the speculative valuation floor and sending the stock to historical lows.

Base CaseCentral scenario

$5.9555%

Scripps achieves moderate success with its transformation plan, realizing around $75 million in annualized EBITDA run-rate savings by the end of 2026. Core advertising in Local Media remains stable, supported by sports, while Scripps Networks declines flatten out in the low single digits as Connected TV (CTV) monetization scales. High interest expenses continue to weigh on net income, keeping GAAP earnings negative in non-political years, but cash flow remains sufficient to meet debt obligations and gradually reduce leverage.

Bull CaseUpside scenario

$8.0025%

The multi-year transformation plan successfully delivers $150 million in annualized EBITDA by 2028, driven by rapid AI and automation adoption. Political advertising in the 2026 midterm cycle reaches record levels, generating over $200 million in high-margin revenue. Scripps Sports partnerships (WNBA, NHL) continue to drive double-digit core ad growth, and the re-acquisition of 23 ION-affiliated stations immediately boosts Scripps Networks' margins. Deleveraging accelerates, bringing net leverage below 3.0x and triggering a significant upward re-rating of the stock.

Scenarios are anchored to street consensus at the research date, with our probabilities and rationale.

Key Investment Merits

Strong Local Media performance with 7% core advertising growth driven by successful sports broadcasting partnerships.
Substantial high-margin political advertising tailwinds from the 2026 midterm election cycle.
Strategic transformation plan targeting $125M-$150M in annualized EBITDA growth by 2028.
Speculative valuation support from Sinclair's 8.2% stake and potential consolidation interest.

Key Investment Risks

High balance sheet leverage with approximately $2.6 billion in total debt and elevated interest expenses.
Secular decline in linear television and cord-cutting impacting the national Scripps Networks segment.
Execution risk associated with the multi-year operational restructuring and AI integration.
Macroeconomic sensitivity of core advertising budgets to consumer spending slowdowns.

Thesis Invalidation Triggers

Net leverage ratio rising above 4.5x in company credit agreement calculations.
Scripps Networks segment profit margins falling below 15% due to accelerated cord-cutting.
Failure to achieve the targeted $20M-$30M in-year EBITDA impact from transformation initiatives in 2026.

All scenarios are estimates and subject to change. Past performance is not indicative of future results.

Quality Pillars Members

This section is available to registered members. Create a free account or sign in to unlock the full breakdown.

Explore this dossier

ValuationIntrinsic value, the six-method breakdown, peer medians, and your assumptions sandbox.Financial SnapshotRevenue, profitability, returns, balance sheet, dividends, and the filing-level detail.Qualitative AnalysisBusiness overview, strategic initiatives, and mergers, acquisitions & partnerships.Outlook & Key DatesForward estimates, reporting calendar, and the monitoring framework.