COMP <GO>
TSQ vs MDIA // EV/EBITDA & P/E VALUATION
Townsquare Media Inc. (Class A) (NYSE) VS. Mediaco Holding Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: TSQ 4
— MDIA 2
■ METRIC PARITY
LAST: $3.08 (0.00%) • MKT CAP: $56.2M
valuation
8.3x
LAST: $0.99 (-8.33%) • MKT CAP: $83.2M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (TSQ VS. MDIA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | TSQ | MDIA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 25.50% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 8.40% | -18.70% | +27.10 | TSQ | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 8.3x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 1.44% | — | TIE | /fcf-yield <GO> |
| Operating Margin | 10.30% | -18.60% | +28.90 | TSQ | /operating-margins <GO> |
| Net Profit Margin | -2.70% | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | -5.20% | 39.50% | -44.70 | MDIA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.20 | 0.20 | 0.00 | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 3/9 | +2.00 | TSQ | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 52.6 | 34.0 | +18.56 | TSQ | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $56.2M | $83.2M | -$27.0M | MDIA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | TSQ REV | MDIA REV | TSQ GROSS % | MDIA GROSS % | TSQ FCF | MDIA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $427.4M | $133.3M | 25.5% | — | $15.4M | $1.2M |
| FY 2024 | $451.0M | $95.6M | 27.5% | — | $31.3M | -$21.0M |
| FY 2023 | $454.2M | $32.4M | — | — | $67.8M | -$5.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
TSQ // BETA —
MDIA // BETA —