Gray Television Inc
NYSE:GTN
Intrinsic Value
Gray Television, Inc. is a television broadcasting company, which engages in owning and operating television stations and digital assets in markets throughout the United States. [ Read More ]
The intrinsic value of one GTN stock under the Base Case scenario is 42.903 USD. Compared to the current market price of 5.945 USD, Gray Television Inc is Undervalued by 86%.
Valuation Backtest
Gray Television Inc
Run backtest to discover the historical profit from buying and selling GTN stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Gray Television Inc
Current Assets | 468m |
Cash & Short-Term Investments | 21m |
Receivables | 363m |
Other Current Assets | 84m |
Non-Current Assets | 10.2B |
Long-Term Investments | 85m |
PP&E | 1.7B |
Intangibles | 8.4B |
Other Non-Current Assets | 33m |
Current Liabilities | 395m |
Accounts Payable | 23m |
Accrued Liabilities | 262m |
Other Current Liabilities | 110m |
Non-Current Liabilities | 7.6B |
Long-Term Debt | 6.1B |
Other Non-Current Liabilities | 1.5B |
Earnings Waterfall
Gray Television Inc
Revenue
|
3.3B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-566m
USD
|
Operating Income
|
448m
USD
|
Other Expenses
|
-576m
USD
|
Net Income
|
-128m
USD
|
Free Cash Flow Analysis
Gray Television Inc
GTN Profitability Score
Profitability Due Diligence
Gray Television Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Gray Television Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
GTN Solvency Score
Solvency Due Diligence
Gray Television Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Score
Gray Television Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GTN Price Targets Summary
Gray Television Inc
According to Wall Street analysts, the average 1-year price target for GTN is 10.625 USD with a low forecast of 4.04 USD and a high forecast of 21 USD.
Ownership
GTN Insider Trading
Buy and sell transactions by insiders
Period | Sold | Bought | Net |
---|---|---|---|
3 Months |
|
|
|
6 Months |
|
|
|
9 Months |
|
|
|
12 Months |
|
|
|
Shareholder Return
GTN Price
Gray Television Inc
Average Annual Return | -11.64% |
Standard Deviation of Annual Returns | 29.84% |
Max Drawdown | -77% |
Market Capitalization | 567.1m USD |
Shares Outstanding | 97 200 000 |
Percentage of Shares Shorted | 7.74% |
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Gray Television, Inc. is a television broadcasting company, which engages in owning and operating television stations and digital assets in markets throughout the United States. The company is headquartered in Atlanta, Georgia and currently employs 8,608 full-time employees. The firm owns and operates television stations and digital assets in various markets across the United States. The firm operates through two segments: broadcasting and production companies. The broadcasting segment operates television stations located across 94 local markets in the United States. The production companies segment includes the production of television and event content. The company also owns video program production, marketing and digital businesses including Raycom Sports, Tupelo-Raycom, and RTM Studios, the producer of PowerNation programs and content, which refer collectively as its production companies. The company has television stations serving approximately 113 markets in the United States. Its subsidiaries include WVLT-TV, Inc., Gray Media Group, Inc., Gray Television Licensee, LLC, Pearl Railroad Assembly Yard, LLC, Raycom Sports Network, Inc. and Tupelo Honey Raycom, LLC.
Contact
IPO
Employees
Officers
The intrinsic value of one GTN stock under the Base Case scenario is 42.903 USD.
Compared to the current market price of 5.945 USD, Gray Television Inc is Undervalued by 86%.