
Nexstar Media Group Inc
NASDAQ:NXST

Intrinsic Value
The intrinsic value of one
NXST
stock under the Base Case scenario is
371.33
USD.
Compared to the current market price of 147.78 USD,
Nexstar Media Group Inc
is
Undervalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nexstar Media Group Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Nexstar Media Group Inc
Balance Sheet Decomposition
Nexstar Media Group Inc
Current Assets | 1.3B |
Cash & Short-Term Investments | 144m |
Receivables | 1B |
Other Current Assets | 125m |
Non-Current Assets | 10.2B |
Long-Term Investments | 877m |
PP&E | 1.5B |
Intangibles | 7.7B |
Other Non-Current Assets | 113m |
Free Cash Flow Analysis
Nexstar Media Group Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Nexstar Media Group Inc
Revenue
|
5.4B
USD
|
Cost of Revenue
|
-2.2B
USD
|
Gross Profit
|
3.2B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
1.3B
USD
|
Other Expenses
|
-570m
USD
|
Net Income
|
722m
USD
|
NXST Profitability Score
Profitability Due Diligence
Nexstar Media Group Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Nexstar Media Group Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
NXST Solvency Score
Solvency Due Diligence
Nexstar Media Group Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Nexstar Media Group Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NXST Price Targets Summary
Nexstar Media Group Inc
According to Wall Street analysts, the average 1-year price target for
NXST
is 205.95 USD
with a low forecast of 173.83 USD and a high forecast of 236.25 USD.
Dividends
Current shareholder yield for NXST is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NXST
stock under the Base Case scenario is
371.33
USD.
Compared to the current market price of 147.78 USD,
Nexstar Media Group Inc
is
Undervalued by 60%.