Nexstar Media Group Inc banner

Intrinsic Value

The intrinsic value of Nexstar Media Group Inc (NXST) under the Base Case is 94.31 USD per share. Compared with the current market price of 170.92 USD, the stock appears Overvalued by 45% .

The intrinsic value is calculated using the DCF method. The model mostly extends the recent record: revenue grows about 3% a year over the next five years, against 2% over the last five, and operating margin stays near last year's 17%. If revenue grew at its five-year pace of 2%, the estimate would be about $46.

Do our valuations actually work? See backtest results .

NXST Intrinsic Value
$94.31
Overvaluation 45%
Intrinsic Value
Price $170.92

NXST is more expensive than usual. It was this expensive or more expensive on just 6% of days in the past 5 years.

Monitor NXST
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value $75.45
Get notified when the price drops into your buy zone
Current Price $170.92
Intrinsic Value $94.31
Margin of Safety 20% $75.45
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to NXST

Fundamental Analysis

What Nexstar Media Group Does

Media Communication Services

Nexstar Media Group owns and runs a large group of local television stations in the United States, along with related digital news sites and a few national TV assets. It sells local news, weather, sports, and entertainment programming to viewers, and it also makes and distributes some national content, including programs tied to its network holdings. Its business sits at the center of local TV: it gathers audiences, packages them for advertisers, and delivers the signals that cable and satellite systems carry.

Headquarters
United States of America US
Employees
11 693
IPO date
Nov 24, 2003
Read the full company overview
View Company Overview

Nexstar Media Group has no economic moat

No Moat Narrow Wide

Viewers and advertisers can move between Nexstar, rival station groups such as Sinclair and Gray, and online video services without being tied to Nexstar. Its familiar station and network names do not make customers dependent on it or clearly let it charge more for comparable programming or advertising reach.

Read the full moat analysis
Financials
Efficiency

Earnings Waterfall
Nexstar Media Group Inc

Wall St Price Targets

Capital Returns

Competitive Landscape

Ownership

NXST Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one NXST stock?

The intrinsic value for Nexstar Media Group Inc (NXST) under the Base Case is 94.31 USD.

Is NXST stock undervalued or overvalued?

Compared with the current market price of 170.92 USD, the stock appears Overvalued by 45% .

Back to Top