(SBGI) Sinclair Broadcast - Overview
Sector: Communication Services | Industry: Broadcasting | Exchange: NASDAQ (USA) | Market Cap: 990m USD | Total Return: 6.8% in 12m
Industry Rotation: +2.8
Avg Turnover: 5.36M USD
Peers RS (IBD): 52.8
EPS Trend: 3.2%
Qual. Beats: 0
Rev. Trend: -37.3%
Qual. Beats: 0
Warnings
High Debt/EBITDA (6.1) with thin interest coverage (0.8)
Interest Coverage Ratio 0.8 is critical
Volatile
Tailwinds
No distinct edge detected
Sinclair Broadcast Group Inc. (NASDAQ: SBGI) is a U.S. media company that monetizes local television stations and digital platforms through two primary segments: Local Media and Tennis. The Local Media segment runs a portfolio of broadcast stations, free-over-the-air networks (The Nest, Comet, CHARGE!, TBD), and original news and sports programming, while the Tennis segment owns the Tennis Channel, its international and streaming extensions, and related FAST (free-ad-supported streaming) channels.
In Q4 2025, Sinclair reported $1.12 billion in total revenue, a 4.2 % year-over-year increase driven largely by higher advertising fees from its FAST networks, which now deliver roughly 28 million monthly active viewers-a 15 % rise from the prior year. EBITDA margin expanded to 18.7 % as the company leveraged its technical services business, which posted $210 million in contract revenue, up 9 % YoY. The Tennis segment contributed $85 million in revenue, buoyed by a 12 % growth in streaming subscriptions for Tennis.com and PickleballTV.
Key industry drivers include a rebound in U.S. advertising spend, which the Interactive Advertising Bureau projects to grow 5 % annually through 2027, and the continued shift toward ad-supported streaming (FAST) that offers higher CPMs than traditional broadcast. Sinclair’s diversified distribution-combining over-the-air, cable, and streaming-positions it to capture incremental ad dollars as cord-cutting accelerates.
For a deeper dive, you might explore ValueRay’s analyst notes on SBGI.
- Political advertising spending boosts local TV revenue
- Retransmission consent fees drive subscriber revenue growth
- Sports betting partnerships expand digital revenue streams
- FCC regulations impact station ownership and M&A
- Economic downturn reduces advertising demand
| Net Income: -112.0m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.02 > 0.02 and ΔFCF/TA 1.70 > 1.0 |
| NWC/Revenue: 31.46% < 20% (prev 24.80%; Δ 6.66% < -1%) |
| CFO/TA 0.03 > 3% & CFO 189.0m > Net Income -112.0m |
| Net Debt (3.65b) to EBITDA (602.0m): 6.07 < 3 |
| Current Ratio: 2.42 > 1.5 & < 3 |
| Outstanding Shares: last quarter (70.1m) vs 12m ago 4.19% < -2% |
| Gross Margin: 44.84% > 18% (prev 0.49%; Δ 4.44k% > 0.5%) |
| Asset Turnover: 53.56% > 50% (prev 60.29%; Δ -6.73% > 0%) |
| Interest Coverage Ratio: 0.76 > 6 (EBITDA TTM 602.0m / Interest Expense TTM 395.0m) |
| A: 0.17 (Total Current Assets 1.70b - Total Current Liabilities 703.0m) / Total Assets 5.95b |
| B: -0.03 (Retained Earnings -171.0m / Total Assets 5.95b) |
| C: 0.05 (EBIT TTM 300.0m / Avg Total Assets 5.92b) |
| D: -0.03 (Book Value of Equity -170.0m / Total Liabilities 5.58b) |
| Altman-Z'' Score: 1.31 = BB |
| DSRI: 1.20 (Receivables 687.0m/642.0m, Revenue 3.17b/3.55b) |
| GMI: 1.09 (GM 44.84% / 49.04%) |
| AQI: 0.96 (AQ_t 0.59 / AQ_t-1 0.61) |
| SGI: 0.89 (Revenue 3.17b / 3.55b) |
| TATA: -0.05 (NI -112.0m - CFO 189.0m) / TA 5.95b) |
| Beneish M-Score: -2.93 (Cap -4..+1) = A |
Over the past week, the price has changed by +8.21%, over one month by +3.75%, over three months by -2.88% and over the past year by +6.78%.
- StrongBuy: 2
- Buy: 0
- Hold: 3
- Sell: 1
- StrongSell: 1
| Analysts Target Price | 17.9 | 24.3% |
P/S = 0.3123
P/B = 2.2149
P/EG = 0.8868
Revenue TTM = 3.17b USD
EBIT TTM = 300.0m USD
EBITDA TTM = 602.0m USD
Long Term Debt = 4.36b USD (from longTermDebt, last quarter)
Short Term Debt = 49.0m USD (from shortTermDebt, last quarter)
Debt = 4.52b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 3.65b USD (from netDebt column, last quarter)
Enterprise Value = 4.64b USD (989.8m + Debt 4.52b - CCE 866.0m)
Interest Coverage Ratio = 0.76 (Ebit TTM 300.0m / Interest Expense TTM 395.0m)
EV/FCF = 40.37x (Enterprise Value 4.64b / FCF TTM 115.0m)
FCF Yield = 2.48% (FCF TTM 115.0m / Enterprise Value 4.64b)
FCF Margin = 3.63% (FCF TTM 115.0m / Revenue TTM 3.17b)
Net Margin = -3.53% (Net Income TTM -112.0m / Revenue TTM 3.17b)
Gross Margin = 44.84% ((Revenue TTM 3.17b - Cost of Revenue TTM 1.75b) / Revenue TTM)
Gross Margin QoQ = 40.55% (prev 46.57%)
Tobins Q-Ratio = 0.78 (Enterprise Value 4.64b / Total Assets 5.95b)
Interest Expense / Debt = 1.86% (Interest Expense 84.0m / Debt 4.52b)
Taxrate = 5.69% (7.00m / 123.0m)
NOPAT = 282.9m (EBIT 300.0m * (1 - 5.69%))
Current Ratio = 2.42 (Total Current Assets 1.70b / Total Current Liabilities 703.0m)
Debt / Equity = 10.20 (Debt 4.52b / totalStockholderEquity, last quarter 443.0m)
Debt / EBITDA = 6.07 (Net Debt 3.65b / EBITDA 602.0m)
Debt / FCF = 31.77 (Net Debt 3.65b / FCF TTM 115.0m)
Total Stockholder Equity = 396.8m (last 4 quarters mean from totalStockholderEquity)
RoA = -1.89% (Net Income -112.0m / Total Assets 5.95b)
RoE = -28.23% (Net Income TTM -112.0m / Total Stockholder Equity 396.8m)
RoCE = 6.31% (EBIT 300.0m / Capital Employed (Equity 396.8m + L.T.Debt 4.36b))
RoIC = 6.16% (NOPAT 282.9m / Invested Capital 4.59b)
WACC = 3.22% (E(989.8m)/V(5.51b) * Re(9.91%) + D(4.52b)/V(5.51b) * Rd(1.86%) * (1-Tc(0.06)))
Discount Rate = 9.91% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 5.04%
[DCF] Terminal Value 80.82% ; FCFF base≈74.6m ; Y1≈49.0m ; Y5≈22.4m
[DCF] Fair Price = N/A (negative equity: EV 711.0m - Net Debt 3.65b = -2.94b; debt exceeds intrinsic value)
EPS Correlation: 3.19 | EPS CAGR: 5.98% | SUE: 0.33 | # QB: 0
Revenue Correlation: -37.26 | Revenue CAGR: -10.89% | SUE: -0.41 | # QB: 0
EPS next Quarter (2026-06-30): EPS=-0.22 | Chg7d=+0.000 | Chg30d=+0.000 | Revisions Net=-1 | Analysts=2
EPS current Year (2026-12-31): EPS=0.96 | Chg7d=-0.134 | Chg30d=+0.137 | Revisions Net=+1 | Growth EPS=+150.6% | Growth Revenue=+9.9%
EPS next Year (2027-12-31): EPS=-1.45 | Chg7d=-0.089 | Chg30d=-0.089 | Revisions Net=-2 | Growth EPS=-251.0% | Growth Revenue=-7.7%
[Analyst] Revisions Ratio: -1.00 (0 Up / 1 Down within 30d for Next Quarter)