Deal Flow
Letter · prints on one page
Transaction tear sheetData as of Nov 7, 2026
M&A · Tech · Newspapers: Publishing or Publishing & Printing

Hearst Media West, LLC to acquire DallasNews Corp

Announced Jul 10, 2025 · Closed Sep 24, 2025

Deal value—
Premium242.0%To unaffected price
EV / Adj. EBITDA—
ConsiderationAll cash$14.00 per share

Transaction

Acquirer
Hearst Media West, LLC
Target
DallasNews Corp (DALN)
Buyer type
Strategic
Offer price per share
$14.00
Enterprise value
—
Status
Closed Sep 24, 2025

Deal protections

Break fee (target pays)
$3.0M
Reverse fee (buyer pays)
—
Go-shop
No-shop
Financing
No financing condition

Advisors

To the acquirer
Not disclosed
To the target
JPMorgan
JPMorgan fee
$5.0M

Sector context · Tech

Comparable deals
62 in the prior 24 months
Premium
242.0% vs. 37.0% sector median
EV / Adj. EBITDA
Sector median 16.7x
Break fee
Sector median 3.0%

Timeline

  1. AnnouncedJul 10, 2025
  2. Proxy filedAug 4, 2025
  3. Definitive proxyAug 15, 2025
  4. Shareholder voteSep 23, 2025
  5. ClosedSep 24, 2025

Valuation · fairness opinions

Discounted cash flow$8.10$8.45
Offer $14.00

Implied value per DallasNews Corp share by analysis, from JPMorgan · DCF discount rate 13.5%–15.5%.

Sources
  • 8-K · Jul 10, 2025
  • 8-K · Jul 28, 2025
  • DEFA14A · Aug 25, 2025
  • DEFA14A · Sep 5, 2025
  • 8-K · Sep 15, 2025
  • DEFA14A · Sep 15, 2025

Adj. EBITDA is operating income + D&A + impairment, restructuring, deal costs and stock compensation, less any large gain on a sale, last twelve months, from the target's filings. Calculated by Castle, so it can differ from a bank's adjusted figure.

Prepared with Castle from public SEC EDGAR filings. Figures are extracted automatically; verify against the source documents. Not investment advice.