Valuation Saddle Ranch Media, Inc.

Stocks

Market Closed - OTC Markets 22:36:21 03/06/2026 +03			5-day change	1st Jan Change
0.000100 ^USD	-.--%		-.--%	-33.33%

18/08/25	Saddle Ranch Media, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2025	CI
06/06/25	Saddle Ranch Media, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	2.192	4.56	6.706	4.588	4.206	2.814
Change	-	108.08%	47.06%	-31.59%	-8.33%	-33.1%
Enterprise Value (EV) ¹	3.802	6.128	8.222	6.497	7.06	6.855
Change	-	61.19%	34.17%	-20.98%	8.67%	-2.89%
P/E	-1.57x	-7.46x	-1.61x	-4.76x	-3.37x	-1.8x
PBR	0.47x	1.36x	-38.9x	-8.33x	-5.08x	-1.18x
PEG	-	0.1x	-0x	0.1x	-0.57x	-0.1x
Capitalization / Revenue	39.4x	-	331x	185x	31.2x	12x
EV / Revenue	68.4x	-	406x	261x	52.3x	29.1x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-4.1x	-11.1x	-1.95x	-6.81x	-6.64x	-6.37x
EV / FCF	-5.93x	-37.3x	8.3x	-10.5x	-9.61x	-18.6x
FCF Yield	-16.9%	-2.68%	12.1%	-9.49%	-10.4%	-5.38%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.000191	-0.000067	-0.000436	-0.000084	-0.000089	-0.000111
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.0556	-	0.0202	0.0248	0.1349	0.2353
EBITDA	-	-	-	-0.9447	-1.043	-1.055
EBIT ¹	-0.9267	-0.5521	-4.218	-0.9545	-1.062	-1.076
Net income ¹	-1.035	-0.5852	-4.118	-0.9279	-1.131	-1.568
Net Debt ¹	1.61	1.568	1.516	1.909	2.854	4.042
Reference price ²	0.000300	0.000500	0.000700	0.000400	0.000300	0.000200
Nbr of stocks (in thousands)	7,305,545	9,120,901	9,580,651	11,469,651	14,019,651	14,069,651
Announcement Date	9/17/21 A	9/17/21 A	12/9/22 A	12/23/24 A	12/23/24 A	6/6/25 A

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SADDLE RANCH MEDIA, INC.	-	-	-	-	1.43M
LIVE NATION ENTERTAINMENT, INC.	-336.46x	1.45x	15.3x	-.--%	39.32B
UNIVERSAL MUSIC GROUP N.V.	20.3x	2.19x	10.51x	3.83%	29.06B
ROKU, INC.	51.93x	3.58x	26.43x	-.--%	22.62B
WARNER MUSIC GROUP CORP.	18.77x	2.45x	10.26x	2.88%	14.03B
TKO GROUP HOLDINGS, INC.	37.73x	2.91x	7.37x	1.78%	12.84B
BOLLORÉ SE	36.59x	2.21x	18.61x	2.37%	11.67B
PARAMOUNT SKYDANCE CORPORATION	55.02x	0.85x	6.67x	2.11%	10.66B
MADISON SQUARE GARDEN SPORTS CORP.	-357.93x	9.13x	-954.26x	-.--%	9.8B
TOHO CO., LTD.	26.54x	3.17x	13.57x	1.39%	8.26B
Average	-49.72x	3.10x	-93.95x	1.6%	15.83B
Weighted average by Cap.	-82.09x	2.68x	-45.55x	1.49%