Gray Television Inc
NYSE:GTN

Watchlist Manager
Gray Television Inc Logo
Gray Television Inc
NYSE:GTN
Watchlist
Price: 4.46 USD 2.06%
Market Cap: 444.5m USD
Have any thoughts about
Gray Television Inc?
Write Note

Intrinsic Value

The intrinsic value of one GTN stock under the Base Case scenario is 44.23 USD. Compared to the current market price of 4.46 USD, Gray Television Inc is Undervalued by 90%.

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

GTN Intrinsic Value
44.23 USD
Undervaluation 90%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Gray Television 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 GTN 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 GTN?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Gray Television Inc

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 Gray Television Inc

Provide an overview of the primary business activities
of Gray Television Inc.

What unique competitive advantages
does Gray Television Inc hold over its rivals?

What risks and challenges
does Gray Television Inc face in the near future?

Has there been any significant insider trading activity
in Gray Television Inc recently?

Summarize the latest earnings call
of Gray Television Inc.

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

Show all valuation multiples
for Gray Television Inc.

Provide P/S
for Gray Television Inc.

Provide P/E
for Gray Television Inc.

Provide P/OCF
for Gray Television Inc.

Provide P/FCFE
for Gray Television Inc.

Provide P/B
for Gray Television Inc.

Provide EV/S
for Gray Television Inc.

Provide EV/GP
for Gray Television Inc.

Provide EV/EBITDA
for Gray Television Inc.

Provide EV/EBIT
for Gray Television Inc.

Provide EV/OCF
for Gray Television Inc.

Provide EV/FCFF
for Gray Television Inc.

Provide EV/IC
for Gray Television Inc.

Show me price targets
for Gray Television Inc made by professional analysts.

What are the Revenue projections
for Gray Television Inc?

How accurate were the past Revenue estimates
for Gray Television Inc?

What are the Net Income projections
for Gray Television Inc?

How accurate were the past Net Income estimates
for Gray Television Inc?

What are the EPS projections
for Gray Television Inc?

How accurate were the past EPS estimates
for Gray Television Inc?

What are the EBIT projections
for Gray Television Inc?

How accurate were the past EBIT estimates
for Gray Television Inc?

Compare the revenue forecasts
for Gray Television Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Gray Television Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Gray Television Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Gray Television Inc compared to its peers.

Compare the P/E ratios
of Gray Television Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Gray Television Inc with its peers.

Analyze the financial leverage
of Gray Television Inc compared to its main competitors.

Show all profitability ratios
for Gray Television Inc.

Provide ROE
for Gray Television Inc.

Provide ROA
for Gray Television Inc.

Provide ROIC
for Gray Television Inc.

Provide ROCE
for Gray Television Inc.

Provide Gross Margin
for Gray Television Inc.

Provide Operating Margin
for Gray Television Inc.

Provide Net Margin
for Gray Television Inc.

Provide FCF Margin
for Gray Television Inc.

Show all solvency ratios
for Gray Television Inc.

Provide D/E Ratio
for Gray Television Inc.

Provide D/A Ratio
for Gray Television Inc.

Provide Interest Coverage Ratio
for Gray Television Inc.

Provide Altman Z-Score Ratio
for Gray Television Inc.

Provide Quick Ratio
for Gray Television Inc.

Provide Current Ratio
for Gray Television Inc.

Provide Cash Ratio
for Gray Television Inc.

What is the historical Revenue growth
over the last 5 years for Gray Television Inc?

What is the historical Net Income growth
over the last 5 years for Gray Television Inc?

What is the current Free Cash Flow
of Gray Television Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Gray Television Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Gray Television Inc

Current Assets 576m
Cash & Short-Term Investments 69m
Receivables 364m
Other Current Assets 143m
Non-Current Assets 10.1B
Long-Term Investments 86m
PP&E 1.7B
Intangibles 8.3B
Other Non-Current Assets 43m
Current Liabilities 508m
Accounts Payable 17m
Accrued Liabilities 369m
Other Current Liabilities 122m
Non-Current Liabilities 7.3B
Long-Term Debt 5.9B
Other Non-Current Liabilities 1.5B
Efficiency

Earnings Waterfall
Gray Television Inc

Revenue
3.5B USD
Cost of Revenue
-2.4B USD
Gross Profit
1.1B USD
Operating Expenses
-401m USD
Operating Income
655m USD
Other Expenses
-510m USD
Net Income
145m USD

Free Cash Flow Analysis
Gray Television Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

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.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Years Revenue Growth
50/100
Profitability
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 24/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
24/100
Solvency
Score

Gray Television Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GTN Price Targets Summary
Gray Television Inc

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

According to Wall Street analysts, the average 1-year price target for GTN is 8.16 USD with a low forecast of 1.01 USD and a high forecast of 21 USD.

Lowest
Price Target
1.01 USD
77% Downside
Average
Price Target
8.16 USD
83% Upside
Highest
Price Target
21 USD
371% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for GTN?

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 GTN 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

GTN 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?

GTN News

Other Videos

Profile

Gray Television Inc Logo
Gray Television Inc

Country

United States of America

Industry

Media

Market Cap

444.5m USD

Dividend Yield

7.17%

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

GEORGIA
Atlanta
4370 Peachtree Rd NE
+14042668333.0
gray.tv

IPO

1996-09-24

Employees

8 608

Officers

Executive Chairman & CEO
Mr. Hilton Hatchett Howell Jr.
President, Co-CEO & Director
Mr. Donald Patrick LaPlatney
Executive VP & COO
Ms. McNamara Sandra Breland
Executive VP, Chief Legal & Development Officer and Secretary
Mr. Kevin P. Latek
Senior Advisor
Mr. James C. Ryan
Executive VP & CFO
Mr. Jeff Gignac
Show More
Senior VP & Chief Accounting Officer
Mr. Jackson S. Cowart IV
Senior VP & Chief Technology Officer
Mr. David Burke
Vice President of Corporate Development
Ms. Charlie Effinger
Senior Managing VP & Chief Marketing Officer
Mr. Mike King
Show Less

See Also

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

The intrinsic value of one GTN stock under the Base Case scenario is 44.23 USD.

Is GTN stock undervalued or overvalued?

Compared to the current market price of 4.46 USD, Gray Television Inc is Undervalued by 90%.

Back to Top