Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Gray Media
GTN
Gray Media
Traditional Broadcast Reliance Will Undermine Future Ad Revenues
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
18 May 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$2.00
187.5% overvalued
intrinsic discount
23 Jul
US$5.75
Loading
1Y
34.3%
7D
30.1%
Author's Valuation
US$2.0
187.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$2.0
187.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
4b
2014
2017
2020
2023
2025
2026
2028
Revenue US$3.2b
Earnings US$297.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-2.10%
Media revenue growth rate
0.12%
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
12.32%
Calculation
US$297.24m
Earnings '28
x
0.94x
PE Ratio '28
=
US$277.99m
Market Cap '28
US$277.99m
Market Cap '28
/
100.10m
No. shares '28
=
US$2.78
Share Price '28
US$2.78
Share Price '28
Discounted to 2025 @ 11.60% p.a.
=
US$2.00
Fair Value '25
