Loading...

Digital Shift Will Fail To Offset Eroding Broadcast Audiences

Published
10 Sep 24
Updated
27 Aug 25
AnalystConsensusTarget's Fair Value
US$21.33
0.8% undervalued intrinsic discount
27 Aug
US$21.17
Loading
1Y
51.1%
7D
0.6%

Author's Valuation

US$21.3

0.8% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update27 Aug 25
Fair value Increased 2.81%

Analysts raised TEGNA's price target to $21.33, citing strong regulatory prospects and significant synergy benefits from Nexstar’s $22-per-share acquisition offer, which meaningfully enhances scale and political ad exposure.


Analyst Commentary


  • The Nexstar acquisition of Tegna at $22 per share in cash is viewed as highly favorable, driven by a supportive regulatory environment.
  • The combined entity is expected to reach approximately 80% of U.S. TV households, significantly enhancing scale and competitive positioning.
  • Synergies from the deal are projected at over 35% of Tegna's adjusted EBITDA, with the potential for upside beyond the initial $300M synergy estimate.
  • The acquisition boosts the buyer’s exposure to politically influential swing states, enhancing expected political advertising revenues.
  • Potential regulatory requirements for divestitures introduce some uncertainty, but the overall financial and strategic merits are seen as compelling.

What's in the News


  • Nexstar Media Group has agreed to acquire TEGNA for $3.7 billion ($22 per share in cash), with deal financing supported by major banks; the boards have unanimously approved the transaction, which is targeted to close in the second half of 2026 (Key Developments).
  • Sinclair Broadcast Group has made a competing offer to merge its broadcast TV business with TEGNA, valuing TEGNA at $25–$30 per share, but high combined debt loads are seen as a potential obstacle for deal completion (WSJ/Key Developments).
  • Earlier in August, reports surfaced that Nexstar was in advanced talks to acquire TEGNA, combining two major local broadcaster networks, a move confirmed by subsequent official transaction announcements (WSJ/Key Developments).
  • TEGNA completed its previously authorized $274.87 million share repurchase but did not buy back any shares in the latest quarter; the company also issued Q3 2025 guidance for a revenue decline of 18% to 20% (Key Developments).
  • TEGNA is significantly expanding live and on-demand local news coverage across 50+ markets, with viewership gains in early trials and a full rollout expected by fall 2025 (Key Developments).

Valuation Changes


Summary of Valuation Changes for TEGNA

  • The Consensus Analyst Price Target has risen slightly from $20.75 to $21.33.
  • The Future P/E for TEGNA has risen slightly from 10.53x to 10.81x.
  • The Discount Rate for TEGNA remained effectively unchanged, moving only marginally from 8.34% to 8.26%.

Key Takeaways

  • The transition to digital and streaming is eroding traditional broadcast audiences, creating challenges for future advertising revenue and long-term earnings stability.
  • Heavy reliance on political advertising and difficulties in digital transformation raise volatility and uncertainty around sustainable revenue and margins.
  • Expansion in digital content, strong local news demand, industry deregulation, operational efficiencies, and disciplined capital allocation position TEGNA for growth, stability, and shareholder value.

Catalysts

About TEGNA
    Operates as a journalism company in the United States.
What are the underlying business or industry changes driving this perspective?
  • Despite management's focus on digital revenue growth, the shift of viewers from traditional broadcast TV to streaming continues to erode core broadcast audiences, which is expected to weigh on future advertising revenue and limit long-term earnings growth.
  • Ongoing changes in advertiser behavior-specifically, the migration of ad budgets away from linear TV to digital and social platforms-are anticipated to reduce the total addressable market for traditional broadcast ads, potentially leading to sustained net margin pressure.
  • The company's emphasis on political advertising and cyclical events as key revenue drivers heightens earnings volatility, and periods between major election cycles are likely to expose weak spots in recurring revenue and EBIT trends.
  • Execution risk in the digital transformation, including dependence on partnerships like the now-reduced Premion reseller relationship, increases uncertainty around TEGNA's ability to scale digital revenues fast enough to offset the structural decline in legacy channels, threatening medium-term revenue and margin projections.
  • Trends in audience demographics skewing younger are expected to intensify the long-term decline of local TV viewership, further challenging both top-line revenues and the sustainability of current earnings multiples.

TEGNA Earnings and Revenue Growth

TEGNA Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming TEGNA's revenue will decrease by 0.1% annually over the next 3 years.
  • Analysts assume that profit margins will shrink from 14.9% today to 13.3% in 3 years time.
  • Analysts expect earnings to reach $400.8 million (and earnings per share of $3.39) by about August 2028, down from $452.7 million today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 10.8x on those 2028 earnings, up from 7.5x today. This future PE is lower than the current PE for the US Media industry at 21.7x.
  • Analysts expect the number of shares outstanding to decline by 0.15% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 8.26%, as per the Simply Wall St company report.

TEGNA Future Earnings Per Share Growth

TEGNA Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • TEGNA's strategic expansion in digital content and CTV/OTT advertising-including the rapid rollout of 100+ daily streaming news hours and continued double-digit growth in owned digital properties-could position the company to capture new, growing revenue streams, offsetting declines in traditional ad sales and positively impacting long-term revenue and EBITDA margins.
  • Secular demand for local, trusted news-highlighted by robust engagement during catastrophic events and community storytelling-supports stable or rising audience levels for TEGNA's local news platforms, helping to sustain advertising and retransmission revenue and provide increased earnings predictability.
  • Ongoing industry deregulation, such as potential relaxation of FCC ownership limits and positive court rulings, creates new opportunities for TEGNA to participate in local broadcast consolidation as either a buyer or seller, which could enable EPS growth, margin expansion, and improved shareholder value through disciplined M&A activity.
  • TEGNA's aggressive cost-cutting, automation, and AI implementation have already reduced non-GAAP expenses and are expected to deliver $90–$100 million in annualized core savings by the end of 2025, directly enhancing net margins and operational leverage even during periods of cyclical revenue weakness.
  • The company's strong balance sheet, disciplined capital allocation, and commitment to returning 40–60% of adjusted free cash flow to shareholders provide resilience and flexibility for investment in growth initiatives and opportunistic share repurchases, supporting long-term earnings and share price stability.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $21.333 for TEGNA based on their expectations of its future earnings growth, profit margins and other risk factors.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $3.0 billion, earnings will come to $400.8 million, and it would be trading on a PE ratio of 10.8x, assuming you use a discount rate of 8.3%.
  • Given the current share price of $21.05, the analyst price target of $21.33 is 1.3% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives