First Time Loading...

Nexstar Media Group Inc
NASDAQ:NXST

Watchlist Manager
Nexstar Media Group Inc Logo
Nexstar Media Group Inc
NASDAQ:NXST
Watchlist
Price: 173.98 USD -3.18% Market Closed
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Balance Sheet

11.9B
-1%
Assets
Growth Rates:
1 Year
-4%
3 Years
-11%
5 Years
+68%
7 Years
+59%
10 Years
+940%
9.6B
-2%
Liabilities
Growth Rates:
1 Year
-2%
3 Years
-11%
5 Years
+85%
7 Years
+52%
10 Years
+732%
2.3B
+1%
Equity
Growth Rates:
1 Year
-12%
3 Years
-10%
5 Years
+23%
7 Years
+92%
10 Years
-

Balance Sheet Decomposition
Nexstar Media Group Inc

11.9B
Assets
9.6B
Liabilities
11.9B
Assets
9.6B
Liabilities
Current Assets 1.5B
Cash & Short-Term Investments 237m
Receivables 1.1B
Other Current Assets 206m
Non-Current Assets 10.5B
Long-Term Investments 859m
PP&E 1.6B
Intangibles 7.9B
Other Non-Current Assets 101m
Current Liabilities 831m
Accounts Payable 115m
Accrued Liabilities 358m
Other Current Liabilities 358m
Non-Current Liabilities 8.8B
Long-Term Debt 6.7B
Other Non-Current Liabilities 2.1B

Balance Sheet
Nexstar Media Group Inc

Rotate your device to view
Balance Sheet
Currency: USD
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
132
43
88
116
145
232
153
191
204
135
Cash Equivalents
132
43
88
116
145
232
153
191
204
135
Total Receivables
128
193
218
563
547
884
905
1 021
1 079
1 095
Accounts Receivables
128
193
218
563
547
884
905
1 021
1 079
1 095
Other Receivables
0
0
0
0
0
0
0
0
0
0
Other Current Assets
16
23
57
378
75
236
153
201
331
236
Total Current Assets
276
260
363
1 056
767
1 352
1 210
1 413
1 615
1 466
PP&E Net
238
267
276
734
732
1 526
1 888
1 801
1 550
1 559
PP&E Gross
238
267
276
734
732
1 526
1 888
1 801
1 550
1 559
Accumulated Depreciation
216
251
287
359
439
499
619
738
835
910
Intangible Assets
516
804
867
3 349
3 270
6 181
5 849
5 627
5 345
5 053
Goodwill
256
452
473
2 143
2 168
2 997
2 984
3 052
2 961
2 946
Long-Term Investments
0
0
0
0
0
1 477
1 334
1 219
1 119
958
Other Long-Term Assets
128
53
986
199
125
457
140
153
90
96
Other Assets
256
452
473
2 143
2 168
2 997
2 984
3 052
2 961
2 946
Total Assets
1 414
N/A
1 835
+30%
2 966
+62%
7 482
+152%
7 062
-6%
13 990
+98%
13 404
-4%
13 264
-1%
12 679
-4%
12 078
-5%
Liabilities
Accounts Payable
17
26
20
31
68
157
218
248
198
235
Accrued Liabilities
41
71
116
199
176
458
343
359
369
397
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
28
40
45
109
96
110
22
47
124
124
Other Current Liabilities
11
9
10
331
64
222
147
133
202
205
Total Current Liabilities
97
146
190
671
404
948
731
787
893
961
Long-Term Debt
1 205
1 454
2 314
4 270
3 885
8 398
7 661
7 368
6 827
6 713
Deferred Income Tax
12
102
132
619
634
1 711
1 674
1 729
1 606
1 520
Minority Interest
4
6
115
11
16
22
18
7
28
14
Other Liabilities
44
47
46
341
270
880
802
523
584
571
Total Liabilities
1 362
N/A
1 754
+29%
2 797
+59%
5 911
+111%
5 209
-12%
11 958
+130%
10 886
-9%
10 414
-4%
9 938
-5%
9 779
-2%
Equity
Common Stock
0
0
0
0
0
0
0
0
1
0
Retained Earnings
346
268
177
300
620
779
1 488
2 204
3 033
3 188
Additional Paid In Capital
398
396
387
1 343
1 352
1 354
1 363
1 311
1 288
1 283
Treasury Stock
0
48
42
78
106
121
367
807
1 607
2 173
Other Equity
0
0
0
6
14
20
35
142
27
1
Total Equity
53
N/A
81
+53%
169
+109%
1 571
+830%
1 853
+18%
2 031
+10%
2 518
+24%
2 850
+13%
2 741
-4%
2 299
-16%
Total Liabilities & Equity
1 414
N/A
1 835
+30%
2 966
+62%
7 482
+152%
7 062
-6%
13 990
+98%
13 404
-4%
13 264
-1%
12 679
-4%
12 078
-5%
Shares Outstanding
Common Shares Outstanding
31
31
31
46
46
46
43
41
37
34

See Also

Summary
NXST intrinsic value, competitors valuation, and company profile.
DCF Valuation
NXST stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NXST stock valuation using valuation multiples.
Wall Street Estimates
NXST price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NXST stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.