Beasley Broadcast Group, Inc.

AI-generated fair value estimate for this company.

Method: Unlevered FCF DCF: normalized FCF ~$6.25M (from ~$9.8M run-rate adjusted EBITDA, less ~$5M D&A and ~$3.5M capex), declining 5% to 3% over 5 years then -3% terminal, discounted at 13%, giving enterprise value of only ~$36M versus ~$138M of net debt ($144.8M long-term debt less $6.7M cash) -- DCF-implied equity value is negative and is floored at $0 given limited liability.

Reasoning: Beasley is a structurally declining terrestrial-radio business that only avoided a going-concern qualification via a May 2026 debt exchange leaving ~14x net-debt/EBITDA leverage, so a low/negative-growth FCF DCF shows the equity has little to no fundamental value beyond speculative option value.