Gray Television Inc banner

Gray Television Inc
NYSE:GTN

Watchlist Manager
Gray Television Inc Logo
Gray Television Inc
NYSE:GTN
Watchlist
Price: 4.32 USD Market Closed
Market Cap: $441m

Relative Value

The Relative Value of one GTN stock under the Base Case scenario is hidden USD. Compared to the current market price of 4.32 USD, Gray Television Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GTN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

GTN Competitors Multiples
Gray Television Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Gray Television Inc
NYSE:GTN
441m USD 0.1 10.6 6.5 9.4
US
Fox Corp
NASDAQ:FOXA
28.8B USD 1.8 14.2 8.5 9.6
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
LU
RTL Group SA
XETRA:RRTL
5.7B EUR 0.9 16.1 7.8 12.8
US
Nexstar Media Group Inc
NASDAQ:NXST
6.7B USD 1.3 12.9 6.9 12.4
JP
TBS Holdings Inc
TSE:9401
915.4B JPY 2.2 16.4 21.6 39.2
JP
Nippon Television Holdings Inc
TSE:9404
870.9B JPY 1.8 13.8 8.2 9.6
JP
Fuji Media Holdings Inc
TSE:4676
849.6B JPY 1.6 -43 195.1 -77.9
UK
ITV PLC
LSE:ITV
3.1B GBP 0.9 17.1 7.1 11.3
FR
Canal+ SA
LSE:CAN
3.1B GBP 0.6 -36.1 6.5 9.7
P/E Multiple
Earnings Growth PEG
US
Gray Television Inc
NYSE:GTN
Average P/E: 14.5
10.6
N/A N/A
US
Fox Corp
NASDAQ:FOXA
14.2
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
LU
RTL Group SA
XETRA:RRTL
16.1
-3%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.9
-9%
N/A
JP
TBS Holdings Inc
TSE:9401
16.4
5%
3.3
JP
N
Nippon Television Holdings Inc
TSE:9404
13.8
13%
1.1
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -43 N/A N/A
UK
ITV PLC
LSE:ITV
17.1
-6%
N/A
FR
C
Canal+ SA
LSE:CAN
Negative Multiple: -36.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Gray Television Inc
NYSE:GTN
Average EV/EBITDA: 26
6.5
-17%
N/A
US
Fox Corp
NASDAQ:FOXA
8.5
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
12
6%
2
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
7.8
6%
1.3
US
Nexstar Media Group Inc
NASDAQ:NXST
6.9
-8%
N/A
JP
TBS Holdings Inc
TSE:9401
21.6
10%
2.2
JP
N
Nippon Television Holdings Inc
TSE:9404
8.2
7%
1.2
JP
Fuji Media Holdings Inc
TSE:4676
195.1
16%
12.2
UK
ITV PLC
LSE:ITV
7.1
-4%
N/A
FR
C
Canal+ SA
LSE:CAN
6.5
5%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Gray Television Inc
NYSE:GTN
Average EV/EBIT: 13.6
9.4
-20%
N/A
US
Fox Corp
NASDAQ:FOXA
9.6
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-2%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
12.8
10%
1.3
US
Nexstar Media Group Inc
NASDAQ:NXST
12.4
-9%
N/A
JP
TBS Holdings Inc
TSE:9401
39.2
N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
9.6
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -77.9 N/A N/A
UK
ITV PLC
LSE:ITV
11.3
-1%
N/A
FR
C
Canal+ SA
LSE:CAN
9.7
7%
1.4