Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Gray Media
GTN
Gray Media
Local Digital Shifts Will Expand Media Reach Despite Risks
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
15 May 25
Updated
15 Aug 25
1
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$9.00
34.7% undervalued
intrinsic discount
15 Aug
US$5.88
Loading
1Y
25.9%
7D
42.4%
Author's Valuation
US$9.0
34.7% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$9.0
34.7% undervalued
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$316.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-2.19%
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$316.52m
Earnings '28
x
4.07x
PE Ratio '28
=
US$1.29b
Market Cap '28
US$1.29b
Market Cap '28
/
101.18m
No. shares '28
=
US$12.73
Share Price '28
US$12.73
Share Price '28
Discounted to 2025 @ 12.32% p.a.
=
US$8.98
Fair Value '25