First Time Loading...

Gray Television Inc
NYSE:GTN

Watchlist Manager
Gray Television Inc Logo
Gray Television Inc
NYSE:GTN
Watchlist
Price: 6.32 USD 1.61% Market Closed
Updated: Mar 29, 2024

Relative Value

The Relative Value of one GTN stock under the Base Case scenario is 69.06 USD. Compared to the current market price of 6.32 USD, Gray Television Inc is Undervalued by 91%.

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
Base Case
69.06 USD
Undervaluation 91%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
91
Median 3Y
0.5
Median 5Y
0.7
Industry
1.6
Forward
0.2
vs History
vs Industry
38
Median 3Y
5.5
Median 5Y
7.2
Industry
19.4
Forward
1.7
vs History
84
vs Industry
60
Median 3Y
2.5
Median 5Y
2.8
Industry
11.9
vs History
vs Industry
41
Median 3Y
4.2
Median 5Y
4.3
Industry
16
vs History
95
vs Industry
81
Median 3Y
0.6
Median 5Y
0.7
Industry
1.9
vs History
74
vs Industry
36
Median 3Y
2.1
Median 5Y
2.2
Industry
1.7
Forward
1.7
vs History
39
vs Industry
26
Median 3Y
6
Median 5Y
6.4
Industry
3.7
vs History
31
vs Industry
34
Median 3Y
6.3
Median 5Y
6.7
Industry
9.7
Forward
5
vs History
17
vs Industry
25
Median 3Y
8.9
Median 5Y
9.9
Industry
13.6
Forward
6.8
vs History
47
vs Industry
33
Median 3Y
9.3
Median 5Y
10.3
Industry
11
vs History
30
vs Industry
18
Median 3Y
19.4
Median 5Y
18.9
Industry
13.8
vs History
93
vs Industry
65
Median 3Y
0.7
Median 5Y
0.7
Industry
1.6

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
602.9m USD 0.2 -4.7 8.2 15
AR
Grupo Clarin SA
LSE:GCLA
29.7B USD 261.2 -47 385.3 2 008.1 2 989.8
US
ViacomCBS Inc
NASDAQ:VIAC
21.4B USD 0.8 6.5 6.9 7.5
US
Fox Corp
NASDAQ:FOXA
14.9B USD 1 17.8 6.5 7.6
FR
Vivendi SE
PAR:VIV
10.3B EUR 1 25.6 10.2 19.8
US
Paramount Global
NASDAQ:PARA
7.7B USD 0.3 -11.5 1 043.5 -49.7
US
Nexstar Media Group Inc
NASDAQ:NXST
5.8B USD 1.2 16.7 7.3 16.6
LU
RTL Group SA
XETRA:RRTL
4.8B EUR 0.8 10.4 6.4 9.2
SA
MBC Group CJSC
SAU:4072
19.3B SAR 5.5 551.4 -503 -170.8
JP
TBS Holdings Inc
TSE:9401
687.2B JPY 1.8 13.1 19.7 36.9
UK
ITV PLC
LSE:ITV
3B GBP 0.8 14.2 7.4 10.5
P/E Multiple
Earnings Growth
US
Gray Television Inc
NYSE:GTN
Average P/E: 82
Negative Multiple: -4.7
N/A
AR
Grupo Clarin SA
LSE:GCLA
Negative Multiple: -47 385.3 N/A
US
ViacomCBS Inc
NASDAQ:VIAC
6.5
-2%
US
Fox Corp
NASDAQ:FOXA
17.8
44%
FR
Vivendi SE
PAR:VIV
25.6
N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -11.5 N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
16.7
229%
LU
RTL Group SA
XETRA:RRTL
10.4
N/A
SA
M
MBC Group CJSC
SAU:4072
551.4
644%
JP
TBS Holdings Inc
TSE:9401
13.1
-3%
UK
ITV PLC
LSE:ITV
14.2
N/A
EV/EBIT Multiple
EBIT Growth
US
Gray Television Inc
NYSE:GTN
Average EV/EBIT: 345.9
15
93%
AR
Grupo Clarin SA
LSE:GCLA
2 989.8
N/A
US
ViacomCBS Inc
NASDAQ:VIAC
7.5
N/A
US
Fox Corp
NASDAQ:FOXA
7.6
-8%
FR
Vivendi SE
PAR:VIV
19.8
98%
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -49.7 N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
16.6
99%
LU
RTL Group SA
XETRA:RRTL
9.2
N/A
SA
M
MBC Group CJSC
SAU:4072
Negative Multiple: -170.8 N/A
JP
TBS Holdings Inc
TSE:9401
36.9
N/A
UK
ITV PLC
LSE:ITV
10.5
95%

See Also

Discover More