…
Sinclair, Inc., a media company, provides content on local television stations and digital platforms in the United States. It operates through two segments, Local Media and Tennis. The Local Media segment operates broadcast television stations, original networks, and content; provides free over-the-air programming and live local sporting events on its stations; distributes its content to multi-channel video programming distributors in exchange for contractual fees; and produces local and original news programs. This segment operates The Nest, a free over-the-air national broadcast TV network; Comet, a science fiction network; CHARGE!, an adventure and action-based network; The National News Desk, a news program; and Full Measure with Sharyl Attkisson, an investigative and political analysis program, as well as podcasts related to soccer and sports programming. Its Tennis segment offers Tennis Channel, a cable network that includes coverage of tennis' top tournaments and original professional sports, and tennis lifestyle shows; Tennis Channel International and Tennis Channel streaming services; Tennischannel 2, a 24-hours a day free ad-supported streaming television channel; Tennis.com; and FAST Channel Pickleballtv. The company also provides non-broadcast digital and internet solutions; and technical sales and services, including the design and manufacture of broadcast systems. In addition, it owns various investments in non-media related companies. The company distributes its content through its broadcast platform and third-party platforms that consist of programming provided by third-party networks and syndicators, local news, sports, and other original programming. The company was founded in 1971 and is headquartered in Hunt Valley, Maryland.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
Sinclair Broadcast Group is a leading owner and operator of local U.S. television stations with national networks and streaming services. Long-term growth drivers include retransmission consent and carriage fees, political and sports ad cycles, and expansion of ad-supported streaming. Its scale in local markets and diversified distribution appears positioned to support cash generation and advertising monetization.
Principal risks are secular cord-cutting and advertising cyclicality, dependence on retransmission negotiations and regulatory changes, and elevated leverage or execution risk from acquisitions.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | -153.00M | 395.00M | -637.00M | 3614.00M | -499.00M |
| Minority interest | -13.00M | -9.00M | -12.00M | 49.00M | -88.00M |
| Net income | -112.00M | 310.00M | -291.00M | 2652.00M | -326.00M |
| Selling general administrative | 806.00M | 979.00M | 694.00M | 972.00M | 263.00M |
| Selling and marketing expenses | - | 795.00M | 747.00M | 812.00M | 908.00M |
| Gross profit | 1145.00M | 1834.00M | 1474.00M | 1942.00M | 1843.00M |
| Reconciled depreciation | 249.00M | 250.00M | 271.00M | 321.00M | 591.00M |
| Ebit | 242.00M | 699.00M | -332.00M | 486.00M | 55.00M |
| Ebitda | 565.00M | 949.00M | -61.00M | 807.00M | 646.00M |
| Depreciation and amortization | 323.00M | 250.00M | 271.00M | 321.00M | 591.00M |
| Non operating income net other | - | - | - | -70.00M | 24.00M |
| Operating income | 154.00M | 551.00M | -331.00M | 486.00M | 55.00M |
| Other operating expenses | 3015.00M | 2997.00M | 3465.00M | 3369.00M | 6110.00M |
| Interest expense | 395.00M | 304.00M | 305.00M | 296.00M | 618.00M |
| Tax provision | -54.00M | 76.00M | -358.00M | 913.00M | -173.00M |
| Net interest income | -395.00M | -304.00M | -305.00M | -296.00M | -618.00M |
| Non recurring | - | - | - | -64.00M | -71.00M |
| Income tax expense | -54.00M | 76.00M | -358.00M | 913.00M | -173.00M |
| Total revenue | 3169.00M | 3548.00M | 3134.00M | 3928.00M | 6134.00M |
| Total operating expenses | 991.00M | 1283.00M | 1805.00M | 1383.00M | 1819.00M |
| Cost of revenue | 2024.00M | 1714.00M | 1660.00M | 1986.00M | 4291.00M |
| Total other income expense net | -307.00M | -156.00M | -306.00M | 3128.00M | -554.00M |
| Net income from continuing ops | -99.00M | 319.00M | -279.00M | 2701.00M | -326.00M |
| Net income applicable to common shares | - | - | - | 2652.00M | -414.00M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Total assets | 5949.00M | 5885.00M | 6608.00M | 6704.00M | 12541.00M |
| Intangible assets | 149.00M | 780.00M | 929.00M | 1096.00M | 5238.00M |
| Other current assets | 147.00M | 146.00M | 189.00M | 182.00M | 173.00M |
| Total liab | 5579.00M | 5369.00M | 6387.00M | 6023.00M | 14247.00M |
| Total stockholder equity | 443.00M | 583.00M | 285.00M | 748.00M | -1770.00M |
| Deferred long term liab | - | - | - | 610.00M | - |
| Other current liab | 500.00M | 438.00M | 760.00M | 422.00M | 346.00M |
| Common stock | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
| Capital stock | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
| Retained earnings | -171.00M | 10.00M | -234.00M | 122.00M | -2460.00M |
| Other liab | - | - | - | 840.00M | 372.00M |
| Good will | 2085.00M | 2082.00M | 2082.00M | 2088.00M | 2088.00M |
| Other assets | - | - | - | 428.00M | 641.00M |
| Cash | 866.00M | 697.00M | 662.00M | 884.00M | 816.00M |
| Total current liabilities | 703.00M | 605.00M | 1103.00M | 608.00M | 1202.00M |
| Current deferred revenue | - | - | 54.00M | - | 598.00M |
| Net debt | 3653.00M | 3584.00M | 3686.00M | 3558.00M | 11764.00M |
| Short term debt | 49.00M | 60.00M | 57.00M | 61.00M | 104.00M |
| Short long term debt | 25.00M | 38.00M | 36.00M | 38.00M | 69.00M |
| Short long term debt total | 4519.00M | 4281.00M | 4348.00M | 4442.00M | 12580.00M |
| Other stockholder equity | 613.00M | 570.00M | 517.00M | 624.00M | 691.00M |
| Property plant equipment | - | - | - | 854.00M | 1019.00M |
| Total current assets | 1700.00M | 1485.00M | 1475.00M | 1683.00M | 2471.00M |
| Long term investments | 423.00M | 430.00M | 515.00M | 555.00M | 1084.00M |
| Net tangible assets | - | - | - | -2242.00M | -9050.00M |
| Net receivables | 687.00M | 642.00M | 624.00M | 617.00M | 1397.00M |
| Long term debt | 4358.00M | 4091.00M | 4139.00M | 10.00M | 21.00M |
| Inventory | - | - | - | - | 85.00M |
| Accounts payable | 133.00M | 107.00M | 232.00M | 125.00M | 154.00M |
| Noncontrolling interest in consolidated entity | - | - | - | -67.00M | 64.00M |
| Accumulated other comprehensive income | - | 2.00M | 1.00M | 1.00M | -2.00M |
| Common stock total equity | - | - | - | 1.00M | 1.00M |
| Retained earnings total equity | - | - | - | 122.00M | -2460.00M |
| Non currrent assets other | 646.00M | 280.00M | 227.00M | 428.00M | 348.00M |
| Non current assets total | 4249.00M | 4400.00M | 5133.00M | 5021.00M | 10070.00M |
| Capital lease obligations | 136.00M | 152.00M | 173.00M | 177.00M | 240.00M |
| Long term debt total | - | - | - | 4227.00M | 12271.00M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | -51.00M | 77.00M | 52.00M | 24.00M | -256.00M |
| Change to liabilities | - | - | - | 126.00M | 64.00M |
| Total cashflows from investing activities | -120.00M | 77.00M | 52.00M | -381.00M | -246.00M |
| Net borrowings | 290.00M | -61.00M | -85.00M | -135.00M | -245.00M |
| Total cash from financing activities | 100.00M | -140.00M | -509.00M | -353.00M | -524.00M |
| Change to operating activities | - | - | - | -204.00M | -157.00M |
| Net income | -99.00M | 319.00M | -279.00M | 2701.00M | -326.00M |
| Change in cash | 169.00M | 35.00M | -222.00M | 65.00M | -443.00M |
| Begin period cash flow | 697.00M | 662.00M | 884.00M | 819.00M | 1262.00M |
| End period cash flow | 866.00M | 697.00M | 662.00M | 884.00M | 819.00M |
| Total cash from operating activities | 189.00M | 98.00M | 235.00M | 799.00M | 327.00M |
| Issuance of capital stock | - | - | - | - | 0.00M |
| Depreciation | 145.00M | 250.00M | 271.00M | 647.00M | 2941.00M |
| Other cashflows from investing activities | 4.00M | 211.00M | 216.00M | -300.00M | 90.00M |
| Dividends paid | 69.00M | 66.00M | 65.00M | -77.00M | -65.00M |
| Change to inventory | - | - | - | - | -185.00M |
| Change to account receivables | -47.00M | -28.00M | -8.00M | 20.00M | -187.00M |
| Sale purchase of stock | 0.00M | 0.00M | -153.00M | -120.00M | -61.00M |
| Other cashflows from financing activities | -25.00M | -13.00M | -206.00M | 707.00M | -154.00M |
| Change to netincome | - | - | - | -2365.00M | -10.00M |
| Capital expenditures | 74.00M | 84.00M | 92.00M | 105.00M | 80.00M |
| Change receivables | - | - | - | 20.00M | -187.00M |
| Cash flows other operating | - | - | - | -4.00M | 195.00M |
| Cash and cash equivalents changes | - | - | - | 65.00M | -443.00M |
| Change in working capital | -85.00M | -581.00M | 381.00M | -53.00M | -311.00M |
| Stock based compensation | 51.00M | 51.00M | 45.00M | 50.00M | 60.00M |
| Other non cash items | 298.00M | -23.00M | 175.00M | -3452.00M | -1945.00M |
| Free cash flow | 115.00M | 14.00M | 143.00M | 694.00M | 247.00M |
Sector: Communication Services Industry: Broadcasting
|
Stock Name
|
Change
(USD) |
Price
(USD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| SBGI Sinclair Broadcast Group Inc |
-0.49 3.46% |
13.68 | 18.09 | 32.05 | 0.31 | 2.74 | 1.42 | 7.51 |
| SKPJF SKY Perfect JSAT Holdings Inc. |
- -% |
12.12 | 43.03 | - | 0.05 | 3.32 | 4.16 | 10.36 |
| RGLXF RTL Group S.A |
- -% |
41.00 | 22.53 | 7.12 | 1.01 | 1.39 | 1.10 | 8.01 |
| RGLXY RTL Group SA ADR |
- -% |
3.48 | 50.86 | 11.05 | 0.88 | 1.17 | 1.03 | 11.21 |
| NXST Nexstar Broadcasting Group Inc |
2.05 1.09% |
190.02 | 32.28 | 9.06 | 0.89 | 2.32 | 2.86 | 11.02 |
Sinclair, Inc., a media company, provides content on local television stations and digital platforms in the United States. It operates through two segments, Local Media and Tennis. The Local Media segment operates broadcast television stations, original networks, and content; provides free over-the-air programming and live local sporting events on its stations; distributes its content to multi-channel video programming distributors in exchange for contractual fees; and produces local and original news programs. This segment operates The Nest, a free over-the-air national broadcast TV network; Comet, a science fiction network; CHARGE!, an adventure and action-based network; The National News Desk, a news program; and Full Measure with Sharyl Attkisson, an investigative and political analysis program, as well as podcasts related to soccer and sports programming. Its Tennis segment offers Tennis Channel, a cable network that includes coverage of tennis' top tournaments and original professional sports, and tennis lifestyle shows; Tennis Channel International and Tennis Channel streaming services; Tennischannel 2, a 24-hours a day free ad-supported streaming television channel; Tennis.com; and FAST Channel Pickleballtv. The company also provides non-broadcast digital and internet solutions; and technical sales and services, including the design and manufacture of broadcast systems. In addition, it owns various investments in non-media related companies. The company distributes its content through its broadcast platform and third-party platforms that consist of programming provided by third-party networks and syndicators, local news, sports, and other original programming. The company was founded in 1971 and is headquartered in Hunt Valley, Maryland.
| Name | Title | Year Born |
|---|---|---|
| Mr. David D. Smith | Exec. Chairman | 1951 |
| Mr. Christopher S. Ripley | Pres & CEO | 1977 |
| Ms. Lucy A. Rutishauser | Exec. VP & CFO | 1965 |
| Mr. Robert D. Weisbord | COO & Pres of Broadcast | 1963 |
| Mr. David B. Gibber | Sr. VP & Gen. Counsel | 1982 |
| Dr. Frederick G. Smith | VP & Director | 1950 |
| Mr. J. Duncan Smith | VP, Sec. & Director | 1954 |
| Mr. Delbert R. Parks III | Pres of Technology | 1953 |
| Mr. Steven Zenker | VP of Investor Relations | NA |
| Mr. Jeffrey E. Lewis | VP & Chief Compliance Officer | 1958 |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.