Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Australia
/
Media
/
GTN
GTN
GTN
Traditional Radio Will Decline While Digital Shifts Bring Optimism
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
03 Aug 25
Updated
03 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
AU$0.55
30.9% undervalued
intrinsic discount
03 Aug
AU$0.38
Loading
1Y
-1.3%
7D
-33.3%
Author's Valuation
AU$0.6
30.9% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
AU$0.6
30.9% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-18m
218m
2015
2017
2019
2021
2023
2025
2027
2028
Revenue AU$218.3m
Earnings AU$20.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.72%
Media revenue growth rate
0.14%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.58%
Calculation
AU$20.86m
Earnings '28
x
5.58x
PE Ratio '28
=
AU$116.34m
Market Cap '28
AU$116.34m
Market Cap '28
/
178.74m
No. shares '28
=
AU$0.65
Share Price '28
AU$0.65
Share Price '28
Discounted to 2025 @ 6.52% p.a.
=
AU$0.54
Fair Value '25
