Nexstar Media Group Inc
NASDAQ:NXST

Watchlist Manager
Nexstar Media Group Inc Logo
Nexstar Media Group Inc
NASDAQ:NXST
Watchlist
Price: 170.69 USD 0.55%
Market Cap: 5.3B USD
Have any thoughts about
Nexstar Media Group Inc?
Write Note

Intrinsic Value

The intrinsic value of one NXST stock under the Base Case scenario is 448.51 USD. Compared to the current market price of 170.69 USD, Nexstar Media Group Inc is Undervalued by 62%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NXST Intrinsic Value
448.51 USD
Undervaluation 62%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Nexstar Media Group Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NXST cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NXST?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Nexstar Media Group Inc

Provide an overview of the primary business activities
of Nexstar Media Group Inc.

What unique competitive advantages
does Nexstar Media Group Inc hold over its rivals?

What risks and challenges
does Nexstar Media Group Inc face in the near future?

Has there been any significant insider trading activity
in Nexstar Media Group Inc recently?

Summarize the latest earnings call
of Nexstar Media Group Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Nexstar Media Group Inc.

Provide P/S
for Nexstar Media Group Inc.

Provide P/E
for Nexstar Media Group Inc.

Provide P/OCF
for Nexstar Media Group Inc.

Provide P/FCFE
for Nexstar Media Group Inc.

Provide P/B
for Nexstar Media Group Inc.

Provide EV/S
for Nexstar Media Group Inc.

Provide EV/GP
for Nexstar Media Group Inc.

Provide EV/EBITDA
for Nexstar Media Group Inc.

Provide EV/EBIT
for Nexstar Media Group Inc.

Provide EV/OCF
for Nexstar Media Group Inc.

Provide EV/FCFF
for Nexstar Media Group Inc.

Provide EV/IC
for Nexstar Media Group Inc.

Show me price targets
for Nexstar Media Group Inc made by professional analysts.

What are the Revenue projections
for Nexstar Media Group Inc?

How accurate were the past Revenue estimates
for Nexstar Media Group Inc?

What are the Net Income projections
for Nexstar Media Group Inc?

How accurate were the past Net Income estimates
for Nexstar Media Group Inc?

What are the EPS projections
for Nexstar Media Group Inc?

How accurate were the past EPS estimates
for Nexstar Media Group Inc?

What are the EBIT projections
for Nexstar Media Group Inc?

How accurate were the past EBIT estimates
for Nexstar Media Group Inc?

Compare the revenue forecasts
for Nexstar Media Group Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Nexstar Media Group Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Nexstar Media Group Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Nexstar Media Group Inc compared to its peers.

Compare the P/E ratios
of Nexstar Media Group Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Nexstar Media Group Inc with its peers.

Analyze the financial leverage
of Nexstar Media Group Inc compared to its main competitors.

Show all profitability ratios
for Nexstar Media Group Inc.

Provide ROE
for Nexstar Media Group Inc.

Provide ROA
for Nexstar Media Group Inc.

Provide ROIC
for Nexstar Media Group Inc.

Provide ROCE
for Nexstar Media Group Inc.

Provide Gross Margin
for Nexstar Media Group Inc.

Provide Operating Margin
for Nexstar Media Group Inc.

Provide Net Margin
for Nexstar Media Group Inc.

Provide FCF Margin
for Nexstar Media Group Inc.

Show all solvency ratios
for Nexstar Media Group Inc.

Provide D/E Ratio
for Nexstar Media Group Inc.

Provide D/A Ratio
for Nexstar Media Group Inc.

Provide Interest Coverage Ratio
for Nexstar Media Group Inc.

Provide Altman Z-Score Ratio
for Nexstar Media Group Inc.

Provide Quick Ratio
for Nexstar Media Group Inc.

Provide Current Ratio
for Nexstar Media Group Inc.

Provide Cash Ratio
for Nexstar Media Group Inc.

What is the historical Revenue growth
over the last 5 years for Nexstar Media Group Inc?

What is the historical Net Income growth
over the last 5 years for Nexstar Media Group Inc?

What is the current Free Cash Flow
of Nexstar Media Group Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Nexstar Media Group Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Nexstar Media Group Inc

Current Assets 1.4B
Cash & Short-Term Investments 181m
Receivables 1B
Other Current Assets 224m
Non-Current Assets 10.3B
Long-Term Investments 869m
PP&E 1.5B
Intangibles 7.8B
Other Non-Current Assets 105m
Current Liabilities 846m
Accounts Payable 132m
Accrued Liabilities 374m
Other Current Liabilities 340m
Non-Current Liabilities 8.6B
Long-Term Debt 6.6B
Other Non-Current Liabilities 2.1B
Efficiency

Earnings Waterfall
Nexstar Media Group Inc

Revenue
5.2B USD
Cost of Revenue
-2.2B USD
Gross Profit
3B USD
Operating Expenses
-1.9B USD
Operating Income
1.1B USD
Other Expenses
-538m USD
Net Income
578m USD

Free Cash Flow Analysis
Nexstar Media Group Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Nexstar Media Group reported its highest Q3 revenue ever, reaching $1.37 billion—up 20.7% year-over-year—driven by record distribution and political advertising revenue. Adjusted EBITDA soared to $510 million, representing a 37.3% margin, largely due to political revenue. Free cash flow also hit a record high of $327 million, allowing the company to return 74% to shareholders via dividends and stock buybacks. The CW network has significantly reduced losses and is projected to be close to breakeven by 2025, bolstered by a programming shift towards sports, which now constitutes 46% of its offerings.

What is Earnings Call?
Fundamental Scores

NXST Profitability Score
Profitability Due Diligence

Nexstar Media Group Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Exceptional 3-Year Average ROE
Positive Operating Income
61/100
Profitability
Score

Nexstar Media Group Inc's profitability score is 61/100. 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 27/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
High D/E
27/100
Solvency
Score

Nexstar Media Group Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NXST Price Targets Summary
Nexstar Media Group Inc

Wall Street analysts forecast NXST stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NXST is 205.13 USD with a low forecast of 186.85 USD and a high forecast of 231 USD.

Lowest
Price Target
186.85 USD
9% Upside
Average
Price Target
205.13 USD
20% Upside
Highest
Price Target
231 USD
35% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NXST?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NXST Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

NXST News

Other Videos

Profile

Nexstar Media Group Inc Logo
Nexstar Media Group Inc

Country

United States of America

Industry

Media

Market Cap

5.4B USD

Dividend Yield

3.96%

Description

Nexstar Media Group, Inc. is a television broadcasting and digital media company, which engages in the acquisition, development, and operation of television stations and interactive community websites and digital media services. The company is headquartered in Irving, Texas and currently employs 11,160 full-time employees. The company went IPO on 2003-11-24. Its segment includes Broadcast and Other. The Broadcast segment includes television stations and related community focused websites that Nexstar owns, operates, programs or provides sales and other services in various markets across the United States; NewsNation, a live daily national newscast and a national general entertainment cable network, digital multicast network services; and WGN-AM, a Chicago radio station. The other segment activities include corporate functions; the management of certain real estate assets, including revenues from leasing certain owned office and production facilities; and digital businesses. Its digital businesses include video and display advertising platforms that are delivered locally & nationally through own Websites, others.

Contact

TEXAS
Irving
545 E John Carpenter Fwy Ste 700
+19723738800.0
www.nexstar.tv

IPO

2003-11-24

Employees

11 160

Officers

Founder, Chairman & CEO
Mr. Perry A. Sook
President & COO
Mr. Michael Biard
Executive VP & CFO
Ms. Lee Ann Gliha
President of Distribution & Strategy
Ms. Dana Zimmer

See Also

Discover More
What is the Intrinsic Value of one NXST stock?

The intrinsic value of one NXST stock under the Base Case scenario is 448.51 USD.

Is NXST stock undervalued or overvalued?

Compared to the current market price of 170.69 USD, Nexstar Media Group Inc is Undervalued by 62%.

Back to Top