Gray Media, Inc.

NYSE:GTN Stock Report

Market Cap: US$626.6m

Gray Media Future Growth

Future criteria checks 3/6

Gray Media is forecast to grow earnings and revenue by 21.5% and 1.3% per annum respectively while EPS is expected to grow by 31.6% per annum.

Key information

21.5%

Earnings growth rate

31.65%

EPS growth rate

Media earnings growth31.5%
Revenue growth rate1.3%
Future return on equityn/a
Analyst coverage

Low

Last updated28 Apr 2026

Recent future growth updates

Recent updates

GTN: Future Sports Broadcast Deals Will Drive A Rerating Narrative

Analysts have raised their price target on Gray Media by about $1.22 per share. This reflects updated assumptions that now include projected revenue growth of roughly 4.53%, a profit margin near 7.92% and a future P/E closer to 3.88x, along with only a slight adjustment to the discount rate at about 12.33%.

GTN: Expanding Sports Simulcasts Will Keep Depressed Earnings Multiples Intact

Analysts have modestly adjusted their price target on Gray Media. The updated view reflects fine tuned assumptions around revenue growth of 4.25%, a profit margin of 8.38%, and a forward P/E of about 2.03x, which together support a refreshed upside and risk profile for the shares in dollar terms.

GTN: Expanding Sports Simulcasts Will Keep Earnings Multiples Under Pressure

Analysts have raised their price target on Gray Media to $4.00, citing updated assumptions that include slightly higher revenue growth, a modest improvement in profit margin, and a small adjustment to the forward P/E multiple. What's in the News Multi year agreement with the Atlanta Braves to simulcast 25 regular season games across 24 markets in six states, with Gray’s Raycom Sports providing end to end live production for BravesVision starting March 27, 2026 (Client Announcements).

GTN: Renewed Network And Sports Deals Will Keep Multiples Under Pressure

Analysts have lifted their price target on Gray Media by $1.00, citing updated assumptions that now point to higher modeled fair value, a slightly lower discount rate, stronger revenue growth of 4.22%, an 8.26% profit margin, and a future P/E of 2.06x. What's in the News The Cincinnati Reds agreed a two year partnership with Gray Media and WXIX FOX19 to simulcast 10 regular season games per year on free over the air television across seven states, including Opening Day on March 26 and a series of “Red Hot Mondays” broadcasts.

GTN: Expanded Sports And Spanish Distribution Will Support Higher Future Earnings Multiple

Analysts have lifted their price target on Gray Media from $10.00 to $12.00, citing updated assumptions that reflect higher modeled revenue growth, slightly stronger profit margins, and a modestly higher future P/E multiple. What's in the News Gray Media issued earnings guidance for the first quarter ending March 31, 2026, with total revenue expected in the range of US$755 million to US$770 million (Corporate guidance).

GTN: Expanded Sports And Spanish Language Reach Will Support Higher Earnings Multiple

Analysts now set a $10.00 price target for Gray Media, unchanged from the prior $10.00, citing only very small updates to revenue growth, profit margin assumptions, and future P/E estimates. What's in the News Gray Media, St. Louis Louisville and other partners launched the Home Plate package, offering free over the air access to St. Louis Cardinals content across multiple Midwestern markets, including Spring Training, regular-season games and minor league coverage (Client Announcements).

A Look Ahead At Gray Media's 2026 Political Advertising Tailwind

Feb 13

GTN: Expanded Hispanic And Sports Reach Will Support Higher Future Earnings Multiple

Analysts have maintained their price target on Gray Media at US$0.00, citing updated expectations for revenue growth of 1.91%, a profit margin assumption of 7.19%, a P/E multiple of 5.29x, and a slightly lower discount rate of 12.33% in their valuation work. What's in the News Gray Media entered a multi-year affiliation agreement with Telemundo Network that extends their partnership and adds new local affiliates in Dayton, Chattanooga, and Lafayette on Gray owned stations, with Telemundo content now reaching over 1.6 million Hispanic TV households and delivering more than 1,100 hours of local Spanish language news each month plus over 50 million annual digital impressions (Key Developments).

GTN: Renewed Network Deals Will Still Lead To Multiple Compression

Analysts have raised their price targets on Gray Media, citing updated expectations for revenue growth of 1.91%, a profit margin of 7.15%, and a future P/E of 1.60 as key factors in their revised valuation. What's in the News Gray Media and NBC agreed to a multi year renewal that extends station affiliation agreements across all 54 NBC affiliated markets where Gray operates, covering more than 14 million households, or nearly 11% of U.S. TV homes, including cities such as Nashville, Louisville, Memphis, and Richmond (Key Developments).

When Should You Buy Gray Media, Inc. (NYSE:GTN)?

Jan 13
When Should You Buy Gray Media, Inc. (NYSE:GTN)?

GTN: Renewed Network Deals Will Not Prevent Future Multiple Compression

Analysts have adjusted their price target on Gray Media, citing updated expectations for a smaller revenue decline, a slightly higher discount rate, modestly improved profit margins, and a lower assumed future P/E multiple. What's in the News Gray Media and NBC entered a multi-year deal renewing station affiliation agreements across all 54 Gray owned and operated NBC stations, covering more than 14 million households, or nearly 11% of U.S. TV households, across markets such as Nashville, Louisville, Memphis, and Richmond (Key Developments).

GTN: Expanded Sports Broadcast Reach Will Support Stronger Future Earnings Multiple

Analysts have raised their price target on Gray Media by approximately 10 percent to reflect a higher fair value estimate of about 10 dollars per share, citing expectations for moderating revenue declines and a slightly richer future earnings multiple despite a marginally higher discount rate and a modestly lower profit margin outlook. What's in the News Gray Media, the Memphis Grizzlies, and FanDuel Sports Network renewed their partnership to simulcast seven upcoming Memphis NBA games this season across multiple markets.

Some Investors May Be Willing To Look Past Gray Media's (NYSE:GTN) Soft Earnings

Nov 15
Some Investors May Be Willing To Look Past Gray Media's (NYSE:GTN) Soft Earnings

Gray Media's (NYSE:GTN) Dividend Will Be $0.08

Nov 10
Gray Media's (NYSE:GTN) Dividend Will Be $0.08

Gray Media (NYSE:GTN) Has A Somewhat Strained Balance Sheet

Oct 10
Gray Media (NYSE:GTN) Has A Somewhat Strained Balance Sheet

Gray Media, Inc. (NYSE:GTN) Held Back By Insufficient Growth Even After Shares Climb 48%

Sep 08
Gray Media, Inc. (NYSE:GTN) Held Back By Insufficient Growth Even After Shares Climb 48%

Aggressive M&A Will Accelerate US Media Erosion

With both Net Profit Margin and Future P/E remaining stable, there were no material fundamental changes driving a revision, leaving Gray Media’s consensus analyst price target effectively unchanged at $6.08. What's in the News Gray Media partnered with Victory+ to simulcast 17 Dallas Stars NHL games across 15 television markets in Texas, Arkansas, and Louisiana, expanding access for hockey fans in outer markets.

Gray Media (NYSE:GTN) Is Paying Out A Dividend Of $0.08

Aug 26
Gray Media (NYSE:GTN) Is Paying Out A Dividend Of $0.08

Gray Media (NYSE:GTN) Is Paying Out A Dividend Of $0.08

Aug 11
Gray Media (NYSE:GTN) Is Paying Out A Dividend Of $0.08

Should You Investigate Gray Media, Inc. (NYSE:GTN) At US$4.73?

Jul 31
Should You Investigate Gray Media, Inc. (NYSE:GTN) At US$4.73?

Gray Media, Inc. (NYSE:GTN) Stock Catapults 35% Though Its Price And Business Still Lag The Industry

Jul 05
Gray Media, Inc. (NYSE:GTN) Stock Catapults 35% Though Its Price And Business Still Lag The Industry

Gray Media's (NYSE:GTN) Earnings May Just Be The Starting Point

May 15
Gray Media's (NYSE:GTN) Earnings May Just Be The Starting Point

Gray Media, Inc. (NYSE:GTN) Held Back By Insufficient Growth Even After Shares Climb 29%

May 09
Gray Media, Inc. (NYSE:GTN) Held Back By Insufficient Growth Even After Shares Climb 29%

Gray Media: A Value Play On A Highly Anticipated 2026 Midterm Election Season

Apr 18

Gray Media, Inc.'s (NYSE:GTN) Share Price Boosted 25% But Its Business Prospects Need A Lift Too

Mar 19
Gray Media, Inc.'s (NYSE:GTN) Share Price Boosted 25% But Its Business Prospects Need A Lift Too

Gray Media: Free Cash Flow Potential, Reorganization Efforts In 2025, And Undervalued

Jan 29

Gray Television (NYSE:GTN) Use Of Debt Could Be Considered Risky

Dec 24
Gray Television (NYSE:GTN) Use Of Debt Could Be Considered Risky

Gray Television, Inc. (NYSE:GTN) Looks Inexpensive After Falling 25% But Perhaps Not Attractive Enough

Dec 04
Gray Television, Inc. (NYSE:GTN) Looks Inexpensive After Falling 25% But Perhaps Not Attractive Enough

Earnings and Revenue Growth Forecasts

NYSE:GTN - Analysts future estimates and past financials data (USD Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/20283,5352804455543
12/31/20273,071-481042195
12/31/20263,4882283874945
12/31/20253,095-137181289N/A
9/30/20253,34842440545N/A
6/30/20253,549148708828N/A
3/31/20253,603226691815N/A
12/31/20243,644323608751N/A
9/30/20243,463145303466N/A
6/30/20243,316977275N/A
3/31/20243,303-932304N/A
12/31/20233,281-128300648N/A
9/30/20233,48967372798N/A
6/30/20233,595215468958N/A
3/31/20233,6503106011,100N/A
12/31/20223,676403393829N/A
9/30/20223,325246262613N/A
6/30/20223,017121147392N/A
3/31/20222,6966153294N/A
12/31/20212,4133893300N/A
9/30/20212,484233253447N/A
6/30/20212,487372403583N/A
3/31/20212,391344572668N/A
12/31/20202,381358542652N/A
9/30/20202,168228511618N/A
6/30/20202,081165470587N/A
3/31/20202,138198361492N/A
12/31/20192,122127275385N/A
9/30/20191,871134N/A392N/A
6/30/20191,633150N/A330N/A
3/31/20191,376160N/A332N/A
12/31/20181,084211N/A323N/A
9/30/2018990289N/A252N/A
6/30/2018930242N/A219N/A
3/31/2018905271N/A195N/A
12/31/2017883262N/A180N/A
9/30/2017887132N/A221N/A
6/30/2017872117N/A224N/A
3/31/201784264N/A180N/A
12/31/201681262N/A210N/A
9/30/201674441N/A126N/A
6/30/201669148N/A119N/A
3/31/201663843N/A106N/A
12/31/201559739N/A107N/A
9/30/201560656N/A129N/A
6/30/201558663N/A137N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: GTN is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (3.5%).

Earnings vs Market: GTN is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: GTN is expected to become profitable in the next 3 years.

Revenue vs Market: GTN's revenue (1.3% per year) is forecast to grow slower than the US market (11.3% per year).

High Growth Revenue: GTN's revenue (1.3% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: Insufficient data to determine if GTN's Return on Equity is forecast to be high in 3 years time

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/05/06 23:17
End of Day Share Price 2026/05/06 00:00
Earnings2025/12/31
Annual Earnings2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Gray Media, Inc. is covered by 11 analysts. 5 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Patrick ShollBarrington Research Associates, Inc.
Daniel KurnosBenchmark Company
Curry BakerGuggenheim Securities, LLC