Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Gray Media
GTN
Gray Media
Political And Digital Trends Will Advance Local Media Amid Risks
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
15 May 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$7.00
35.0% undervalued
intrinsic discount
23 Jul
US$4.55
Loading
1Y
-13.7%
7D
-2.8%
Author's Valuation
US$7.0
35.0% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$7.0
35.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
4b
2014
2017
2020
2023
2025
2026
2028
Revenue US$3.3b
Earnings US$8.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-1.51%
Media revenue growth rate
0.13%
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$8.67m
Earnings '28
x
112.16x
PE Ratio '28
=
US$972.95m
Market Cap '28
US$972.95m
Market Cap '28
/
100.10m
No. shares '28
=
US$9.72
Share Price '28
US$9.72
Share Price '28
Discounted to 2025 @ 11.60% p.a.
=
US$6.99
Fair Value '25