Loading...

We've got a brand new version of Simply Wall St! Try it out

Hemisphere Media Group

Nasdaq:HMTV
Snowflake Description

Moderate growth potential with worrying balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
HMTV
Nasdaq
$502M
Market Cap
  1. Home
  2. US
  3. Media
Company description

Hemisphere Media Group, Inc., the Spanish-language media company, operates broadcast and cable television networks, and digital content platforms. The last earnings update was 7 days ago. More info.


Add to Portfolio Compare Print
HMTV Share Price and Events
7 Day Returns
-4.5%
NasdaqGM:HMTV
2%
US Media
0.5%
US Market
1 Year Returns
-9.8%
NasdaqGM:HMTV
17.6%
US Media
12.8%
US Market
HMTV Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Hemisphere Media Group (HMTV) -4.5% 4.1% 5.6% -9.8% 5.9% -2.2%
US Media 2% 4.5% 10% 17.6% 24.9% 33%
US Market 0.5% 4.3% 8% 12.8% 38.7% 44.5%
1 Year Return vs Industry and Market
  • HMTV underperformed the Media industry which returned 17.6% over the past year.
  • HMTV underperformed the Market in United States of America which returned 12.8% over the past year.
Price Volatility
HMTV
Industry
5yr Volatility vs Market
Related Companies

Value

 Is Hemisphere Media Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Hemisphere Media Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Hemisphere Media Group.

NasdaqGM:HMTV Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.8%
Perpetual Growth Rate 10-Year US Government Bond Rate 2.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for NasdaqGM:HMTV
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 2.7%
Equity Risk Premium S&P Global 6%
Media Unlevered Beta Simply Wall St/ S&P Global 0.78
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.775 (1 + (1- 21%) (41.55%))
1.02
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.02
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.02 * 5.96%)
8.81%

Discounted Cash Flow Calculation for NasdaqGM:HMTV using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Hemisphere Media Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

NasdaqGM:HMTV DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 8.81%)
2020 23.95 Analyst x2 22.01
2021 26.25 Analyst x2 22.17
2022 31.20 Analyst x2 24.22
2023 31.00 Analyst x1 22.12
2024 31.13 Est @ 0.4% 20.41
2025 31.47 Est @ 1.1% 18.96
2026 31.97 Est @ 1.59% 17.70
2027 32.59 Est @ 1.93% 16.59
2028 33.29 Est @ 2.17% 15.57
2029 34.07 Est @ 2.34% 14.65
Present value of next 10 years cash flows $194.00
NasdaqGM:HMTV DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= $34.07 × (1 + 2.73%) ÷ (8.81% – 2.73%)
$575.84
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $575.84 ÷ (1 + 8.81%)10
$247.55
NasdaqGM:HMTV Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $194.00 + $247.55
$441.55
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $441.55 / 39.98
$11.05
NasdaqGM:HMTV Discount to Share Price
Calculation Result
Value per share (USD) From above. $11.05
Current discount Discount to share price of $12.55
= -1 x ($12.55 - $11.05) / $11.05
-13.6%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Hemisphere Media Group is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Hemisphere Media Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Hemisphere Media Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
NasdaqGM:HMTV PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in USD $-0.11
NasdaqGM:HMTV Share Price ** NasdaqGM (2019-11-13) in USD $12.55
United States of America Media Industry PE Ratio Median Figure of 38 Publicly-Listed Media Companies 13.32x
United States of America Market PE Ratio Median Figure of 2,922 Publicly-Listed Companies 18.24x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Hemisphere Media Group.

NasdaqGM:HMTV PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NasdaqGM:HMTV Share Price ÷ EPS (both in USD)

= 12.55 ÷ -0.11

-111.53x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hemisphere Media Group is loss making, we can't compare its value to the US Media industry average.
  • Hemisphere Media Group is loss making, we can't compare the value of its earnings to the United States of America market.
Price based on expected Growth
Does Hemisphere Media Group's expected growth come at a high price?
Raw Data
NasdaqGM:HMTV PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -111.53x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
79.1%per year
United States of America Media Industry PEG Ratio Median Figure of 29 Publicly-Listed Media Companies 1.38x
United States of America Market PEG Ratio Median Figure of 2,023 Publicly-Listed Companies 1.46x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Hemisphere Media Group, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Hemisphere Media Group's assets?
Raw Data
NasdaqGM:HMTV PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in USD $5.63
NasdaqGM:HMTV Share Price * NasdaqGM (2019-11-13) in USD $12.55
United States of America Media Industry PB Ratio Median Figure of 73 Publicly-Listed Media Companies 1.37x
United States of America Market PB Ratio Median Figure of 5,070 Publicly-Listed Companies 1.73x
NasdaqGM:HMTV PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NasdaqGM:HMTV Share Price ÷ Book Value per Share (both in USD)

= 12.55 ÷ 5.63

2.23x

* Primary Listing of Hemisphere Media Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hemisphere Media Group is overvalued based on assets compared to the US Media industry average.
X
Value checks
We assess Hemisphere Media Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Media industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Media industry average (and greater than 0)? (1 check)
  5. Hemisphere Media Group has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Hemisphere Media Group expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
79.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Hemisphere Media Group expected to grow at an attractive rate?
  • Hemisphere Media Group's earnings growth is expected to exceed the low risk savings rate of 2.7%.
Growth vs Market Checks
  • Hemisphere Media Group's earnings growth is expected to exceed the United States of America market average.
  • Hemisphere Media Group's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
Raw Data
NasdaqGM:HMTV Future Growth Rates Data Sources
Data Point Source Value (per year)
NasdaqGM:HMTV Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts 79.1%
NasdaqGM:HMTV Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 5.7%
United States of America Media Industry Earnings Growth Rate Market Cap Weighted Average 18.4%
United States of America Media Industry Revenue Growth Rate Market Cap Weighted Average 3.6%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 14.3%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.3%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
NasdaqGM:HMTV Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
NasdaqGM:HMTV Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 193 38 1
2022-12-31 185 33 10 2
2021-12-31 175 29 6 2
2020-12-31 168 26 4 2
2019-12-31 152 18 -4 2
2019-11-14
NasdaqGM:HMTV Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-09-30 156 40 -4
2019-06-30 158 40 -2
2019-03-31 153 43 -5
2018-12-31 147 37 -11
2018-09-30 125 27 -36
2018-06-30 120 24 -34
2018-03-31 120 24 -24
2017-12-31 124 26 -13
2017-09-30 140 33 15
2017-06-30 141 28 18
2017-03-31 141 29 18
2016-12-31 139 28 18

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Hemisphere Media Group's earnings are expected to grow significantly at over 20% yearly.
  • Hemisphere Media Group's revenue is expected to grow by 5.7% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
NasdaqGM:HMTV Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below

All data from Hemisphere Media Group Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NasdaqGM:HMTV Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31 0.25 0.25 0.25 1.00
2021-12-31 0.16 0.16 0.16 1.00
2020-12-31 0.10 0.10 0.10 1.00
2019-12-31 -0.11 -0.11 -0.11 1.00
2019-11-14
NasdaqGM:HMTV Past Financials Data
Date (Data in USD Millions) EPS *
2019-09-30 -0.11
2019-06-30 -0.06
2019-03-31 -0.13
2018-12-31 -0.28
2018-09-30 -0.92
2018-06-30 -0.86
2018-03-31 -0.60
2017-12-31 -0.33
2017-09-30 0.36
2017-06-30 0.45
2017-03-31 0.44
2016-12-31 0.43

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Hemisphere Media Group will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Hemisphere Media Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Hemisphere Media Group has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Hemisphere Media Group performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Hemisphere Media Group's growth in the last year to its industry (Media).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Hemisphere Media Group does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Hemisphere Media Group's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Hemisphere Media Group's 1-year growth to the US Media industry average as it is not currently profitable.
Earnings and Revenue History
Hemisphere Media Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Hemisphere Media Group Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NasdaqGM:HMTV Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 156.12 -4.40 44.70
2019-06-30 157.51 -2.29 43.92
2019-03-31 153.15 -5.03 44.22
2018-12-31 147.08 -10.91 43.90
2018-09-30 125.02 -35.76 43.38
2018-06-30 119.95 -34.03 41.79
2018-03-31 120.34 -23.74 40.53
2017-12-31 124.46 -13.44 39.44
2017-09-30 139.92 14.53 39.40
2017-06-30 140.86 18.20 38.89
2017-03-31 140.71 18.05 38.57
2016-12-31 138.53 18.00 38.33
2016-09-30 135.35 17.01 37.00
2016-06-30 133.70 15.57 36.90
2016-03-31 131.29 13.98 36.71
2015-12-31 129.79 13.74 36.04
2015-09-30 126.76 13.13 34.95
2015-06-30 124.07 10.89 34.40
2015-03-31 120.51 12.77 33.31
2014-12-31 111.99 10.56 31.61
2014-09-30 104.66 8.87 30.58
2014-06-30 99.59 4.22 28.83
2014-03-31 93.46 -3.52 29.33
2013-12-31 86.01 -4.30 25.88
2013-09-30 83.22 -0.39 22.52
2013-06-30 77.06 4.55 19.23
2013-03-31 69.50 8.74 13.79
2012-12-31 71.37 11.03 13.67

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Hemisphere Media Group has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • Hemisphere Media Group used its assets less efficiently than the US Media industry average last year based on Return on Assets.
  • It is difficult to establish if Hemisphere Media Group improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Hemisphere Media Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Media industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Hemisphere Media Group has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Hemisphere Media Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Hemisphere Media Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Hemisphere Media Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Hemisphere Media Group's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Hemisphere Media Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is not covered by short term assets, assets are 0.7x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Hemisphere Media Group Company Filings, last reported 1 month ago.

NasdaqGM:HMTV Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 226.43 206.09 85.23
2019-06-30 227.75 206.08 79.48
2019-03-31 231.39 205.70 86.21
2018-12-31 233.40 206.09 94.48
2018-09-30 227.69 205.95 95.93
2018-06-30 228.01 205.80 97.98
2018-03-31 233.48 205.66 107.38
2017-12-31 238.90 207.64 124.30
2017-09-30 270.04 208.24 140.32
2017-06-30 278.76 208.76 155.52
2017-03-31 273.16 208.80 164.37
2016-12-31 269.34 210.27 163.09
2016-09-30 261.20 211.93 150.56
2016-06-30 256.35 211.83 147.17
2016-03-31 280.99 211.74 170.12
2015-12-31 278.64 217.67 179.53
2015-09-30 274.08 220.39 170.40
2015-06-30 269.60 220.86 159.68
2015-03-31 260.20 221.32 147.27
2014-12-31 256.41 221.79 142.01
2014-09-30 250.76 222.26 132.16
2014-06-30 248.71 171.74 74.87
2014-03-31 242.55 172.11 73.91
2013-12-31 240.79 172.48 176.62
2013-09-30 236.27 172.85 172.94
2013-06-30 238.97 85.31 81.02
2013-03-31 39.66 57.11 10.08
2012-12-31 39.66 57.11 10.08
  • Hemisphere Media Group's level of debt (91%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (88.6% vs 91% today).
  • Debt is not well covered by operating cash flow (19.5%, less than 20% of total debt).
  • Hemisphere Media Group is making a loss, therefore interest payments are not well covered by earnings.
X
Financial health checks
We assess Hemisphere Media Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Hemisphere Media Group has a total score of 1/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Hemisphere Media Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Hemisphere Media Group dividends.
If you bought $2,000 of Hemisphere Media Group shares you are expected to receive $0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Hemisphere Media Group's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Hemisphere Media Group's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
NasdaqGM:HMTV Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
United States of America Media Industry Average Dividend Yield Market Cap Weighted Average of 28 Stocks 2%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 1948 Stocks 2.4%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

NasdaqGM:HMTV Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31
2020-12-31
2019-12-31
2019-11-14

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Hemisphere Media Group has not reported any payouts.
  • Unable to verify if Hemisphere Media Group's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Hemisphere Media Group's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Hemisphere Media Group has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Hemisphere Media Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Hemisphere Media Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Hemisphere Media Group has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Hemisphere Media Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Alan Sokol
COMPENSATION $2,017,672
AGE 60
TENURE AS CEO 6.6 years
CEO Bio

Mr. Alan J. Sokol has been the Chief Executive Officer at Hemisphere Media Group, Inc. since April 2013 and has been its President since January 2013. Mr. Sokol served as the President and Chief Executive Officer of Planet Media Group. He was a Partner at InterMedia Advisors, LLP. He served as Chief Operating Officer of Telemundo Network Group, LLC. Mr. Sokol acts as an Advisor to media companies including IDT Corp., Lion's Gate Films, Televisa and Caracol TV. Mr. Sokol has over 23 years of experience in the television and motion picture industries as an operator, advisor and investor. Prior to becoming the Chief Executive Officer, he served as a Senior Partner at InterMedia Partners, L.P., where he was the architect of the firm's Hispanic strategy, including the acquisitions of Cinelatino and WAPA. An Attorney with broad experience as a senior executive in the entertainment and broadcast industries, he served as the Chief Operating Officer of Telemundo Communications Group from 1998 through May 2003 and oversaw all aspects of the national Spanish-language TV network, growing its revenue from $200-million to half-a-billion dollars annually and leading the negotiations for its $2.7 billion acquisition by NBC in 2001. Mr. Sokol served as the Chief Operating Officer of Telemundo Holding Inc. from December 15, 2000 to April 2005. He also served as the Chief Operating Officer of the Telemundo Network Inc. since August 12, 1998. From 1996 to 1998, Mr. Sokol served as a Senior Vice President of Corporate Development, for Sony Pictures Entertainment Group, identifying new growth opportunities in television and content creation throughout the world. From 1995 to 1996, he served as a Senior Vice President of Savoy Pictures, Inc. From 1991 to 1995, Mr. Sokol was a Partner at the Los Angeles law offices of Jeffer, Mangels, Butler & Marmaro LLP. From 1983 to 1991, he was an Associate and then as a Partner at the Los Angeles law offices of Wyman, Bautzer, Kuchel & Silbert, P.C. Mr. Sokol sits on the board of directors of Faith Media Holdings, LLC. He has been a Director at Hemisphere Media Group, Inc. since January 2013. Mr. Sokol served as a Director of Cinema Screen Media, LLC. He also sits on the board of directors of InterMedia Español, Inc., WAPA America, Inc., Cine Latino, Inc. and HMTV Cable, Inc. He served as a Director of MeetMe, Inc. He holds a B.A. from Cornell University and J.D. from Stanford Law School.

CEO Compensation
  • Alan's compensation has increased whilst company is loss making.
  • Alan's remuneration is about average for companies of similar size in United States of America.
Management Team Tenure

Average tenure and age of the Hemisphere Media Group management team in years:

3.9
Average Tenure
47
Average Age
  • The tenure for the Hemisphere Media Group management team is about average.
Management Team

Alan Sokol

TITLE
CEO, President & Director
COMPENSATION
$2M
AGE
60
TENURE
6.6 yrs

Craig Fischer

TITLE
Chief Financial Officer
COMPENSATION
$1M
AGE
49
TENURE
6.6 yrs

Javier Maynulet

TITLE
President & GM of WAPA-TV
COMPENSATION
$751K
AGE
45
TENURE
1.6 yrs

Patrick Scanlan

TITLE
IR Contact

Alex Tolston

TITLE
Executive VP
COMPENSATION
$584K
AGE
38
TENURE
6.4 yrs

Lucia Ballas-Traynor

TITLE
Executive Vice President of Client Partnerships
AGE
54
TENURE
3.9 yrs

Ariel Tobi

TITLE
Senior Vice President of Content Distribution & Production
TENURE
1 yrs

Jennifer Lopez-Gottardi

TITLE
Controller
AGE
42
TENURE
1 yrs
Board of Directors Tenure

Average tenure and age of the Hemisphere Media Group board of directors in years:

6.6
Average Tenure
62
Average Age
  • The tenure for the Hemisphere Media Group board of directors is about average.
Board of Directors

Peter Kern

TITLE
Chairman of the Board
COMPENSATION
$340K
AGE
51
TENURE
6.6 yrs

Alan Sokol

TITLE
CEO, President & Director
COMPENSATION
$2M
AGE
60
TENURE
6.8 yrs

Jim McNamara

TITLE
Vice Chairman of the Board
COMPENSATION
$268K
AGE
65
TENURE
6.6 yrs

Rick Neuman

TITLE
Independent Director
COMPENSATION
$150K
AGE
74
TENURE
6.6 yrs

Leo Hindery

TITLE
Director
COMPENSATION
$140K
AGE
71
TENURE
6.6 yrs

Ernesto Vargas Guajardo

TITLE
Director
COMPENSATION
$140K
AGE
63
TENURE
6.6 yrs

John Engelman

TITLE
Independent Director
COMPENSATION
$145K
AGE
63
TENURE
6.6 yrs

Eric Zinterhofer

TITLE
Director
COMPENSATION
$140K
AGE
47
TENURE
3.1 yrs

Andrew Frey

TITLE
Independent Director
COMPENSATION
$145K
AGE
44
TENURE
3.1 yrs

Nina Tassler

TITLE
Director
COMPENSATION
$140K
AGE
61
TENURE
2.5 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
X
Management checks
We assess Hemisphere Media Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Hemisphere Media Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

What Type Of Shareholder Owns Hemisphere Media Group, Inc.'s (NASDAQ:HMTV)?

View our latest analysis for Hemisphere Media Group NasdaqGM:HMTV Ownership Summary, August 15th 2019 What Does The Institutional Ownership Tell Us About Hemisphere Media Group? … Insider Ownership Of Hemisphere Media Group The definition of an insider can differ slightly between different countries, but members of the board of directors always count. … Private Company Ownership Our data indicates that Private Companies hold 6.9%, of the company's shares.

Simply Wall St -

A Look At The Intrinsic Value Of Hemisphere Media Group, Inc. (NASDAQ:HMTV)

We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. … Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value: 10-year free cash flow (FCF) estimate 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Levered FCF ($, Millions) $17.00 $27.00 $30.00 $29.83 $29.96 $30.29 $30.78 $31.38 $32.06 $32.81 Growth Rate Estimate Source Analyst x1 Analyst x1 Analyst x1 Est @ -0.56% Est @ 0.43% Est @ 1.12% Est @ 1.6% Est @ 1.94% Est @ 2.18% Est @ 2.34% Present Value ($, Millions) Discounted @ 8.87% $15.61 $22.78 $23.25 $21.23 $19.58 $18.19 $16.97 $15.89 $14.92 $14.02 Present Value of 10-year Cash Flow (PVCF)= $182.45m "Est" = FCF growth rate estimated by Simply Wall St The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. … NasdaqGM:HMTV Intrinsic value, June 25th 2019 Important assumptions We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows.

Simply Wall St -

Hemisphere Media Group (NASDAQ:HMTV) Shareholders Have Enjoyed A 31% Share Price Gain

Check out our latest analysis for Hemisphere Media Group To paraphrase Benjamin Graham: Over the short term the market is a voting machine, but over the long term it's a weighing machine. … One way to examine how market sentiment has changed over time is to look at the interaction between a company's share price and its earnings per share (EPS). … A Different Perspective It's nice to see that Hemisphere Media Group shareholders have received a total shareholder return of 16% over the last year.

Simply Wall St -

What Percentage Of Hemisphere Media Group, Inc. (NASDAQ:HMTV) Shares Do Insiders Own?

The big shareholder groups in Hemisphere Media Group, Inc. … Hemisphere Media Group is a smaller company with a market capitalization of US$580m, so it may still be flying under the radar of many institutional investors. … Check out our latest analysis for Hemisphere Media Group

Simply Wall St -

Is Hemisphere Media Group, Inc.'s (NASDAQ:HMTV) CEO Overpaid Relative To Its Peers?

This report will, first, examine the CEO compensation levels in comparison to CEO compensation at companies of similar size. … How Does Alan Sokol's Compensation Compare With Similar Sized Companies. … has a market capitalization of US$530m, and pays its CEO total annual compensation worth US$1.7m.

Simply Wall St -

Are Hemisphere Media Group, Inc.'s (NASDAQ:HMTV) Interest Costs Too High?

Help shape the future of investing tools and you could win a $250 gift card! … While small-cap stocks, such as Hemisphere Media Group, Inc. … (NASDAQ:HMTV) with its market cap of US$509m, are popular for their explosive growth, investors should also be aware of their balance sheet to judge whether the company can survive a downturn.

Simply Wall St -

Estimating The Intrinsic Value Of Hemisphere Media Group, Inc. (NASDAQ:HMTV)

Does the January share price for Hemisphere Media Group, Inc. … by estimating the company's future cash flows and discounting them to their present value. … If you are reading this and its not January 2019 then I highly recommend you check out the latest calculation for Hemisphere Media Group by following the link below

Simply Wall St -

What Kind Of Shareholder Appears On The Hemisphere Media Group Inc's (NASDAQ:HMTV) Shareholder Register?

If you want to know who really controls Hemisphere Media Group Inc (NASDAQ:HMTV), then you'll have to look at the makeup of its share registry. … Hemisphere Media Group is a smaller company with a market capitalization of US$546m, so it may still be flying under the radar of many institutional investors. … View our latest analysis for Hemisphere Media Group

Simply Wall St -

Is Hemisphere Media Group Inc's (NASDAQ:HMTV) CEO Pay Justified?

First, this article will compare CEO compensation with compensation at similar sized companies. … How Does Alan Sokol's Compensation Compare With Similar Sized Companies. … Our data indicates that Hemisphere Media Group Inc is worth US$534m, and total annual CEO compensation is US$2m.

Simply Wall St -

Why Hemisphere Media Group Inc's (NASDAQ:HMTV) Ownership Structure Is Important

In this article, I will take a quick look at Hemisphere Media Group Inc’s (NASDAQ:HMTV) recent ownership structure – an unconventional investing subject, but an important one. … The impact of a company's ownership structure affects both its short- and long-term performance. … The effect of an active institutional investor with a similar ownership as a passive pension-fund can be vastly different on a company's corporate governance and accountability to shareholders.

Simply Wall St -

Company Info

Description

Hemisphere Media Group, Inc., the Spanish-language media company, operates broadcast and cable television networks, and digital content platforms. It operates Cinelatino, a cable movie network with approximately 21 million subscribers in the United States, Latin America, and Canada; WAPA, a broadcast television network and television content producer; and WAPA.TV, a news and entertainment Website, as well as distributes WAPA2 Deportes, a sports television network in Puerto Rico. The company also operates WAPA America, a cable television network that serves approximately 4.4 million subscribers in the United States; and Pasiones, a cable television network that offers telenovelas and serialized dramas to approximately 4.4 million subscribers in the United States and approximately 16.0 million subscribers in Latin America. In addition, it operates Centroamerica TV, a cable television network that offers news and entertainment, and soccer programming to approximately 4.3 million subscribers in the United States; and Television Dominicana, a cable television network that provides news and entertainment to approximately 2.3 million subscribers in the United States. Further, the company distributes content to broadcast and cable television networks; and OTT and SVOD platforms in Latin America. Hemisphere Media Group, Inc. was founded in 2013 and is headquartered in Coral Gables, Florida.

Details
Name: Hemisphere Media Group, Inc.
HMTV
Exchange: NasdaqGM
Founded: 2013
$501,713,508
39,977,172
Website: http://www.hemispheretv.com
Address: Hemisphere Media Group, Inc.
4000 Ponce De Leon Boulevard,
Suite 650,
Coral Gables,
Florida, 33146,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NasdaqGM HMTV Class A Common Stock Nasdaq Global Market US USD 05. Apr 2013
Number of employees
Current staff
Staff numbers
305
Hemisphere Media Group employees.
Industry
Broadcasting
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/14 00:22
End of day share price update: 2019/11/13 00:00
Last estimates confirmation: 2019/11/06
Last earnings filing: 2019/11/07
Last earnings reported: 2019/09/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.