Entravision (EVC) sum-of-the-parts with spectrum sale

Assumptions as of 2026-08-15

USD

Updated Aug 15, 2026 · Revised 1 time

as of 2026-08-15

Fair value per share

$11.59

Upside / downside vs current price

43.0%

Ad tech segment EV ($M)

1,080

After-tax spectrum value ($M)

188

EV multiple on ad tech profit net of corporate

8.50

FY2026E Ad Tech & Services segment operating profit ($M)

155.00$M

Annual corporate expenses ($M)

28.00$M

Current share price

$8.11

Latest EVC quote · updated Aug 24, 2026 2:00 PM MDT

Net debt ($M, 6/30/26)

73.90$M

Gross spectrum sale proceeds ($M)

250.00$M

Tax rate on spectrum gain

25.0%

Built with Modeledge MCP

Connect your MCP client to research filings and earnings calls, then build a living financial model like this one.