Gray Television Valuation
Is GTN undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
5/6Valuation Score 5/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of GTN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: GTN ($4.44) is trading below our estimate of fair value ($23.25)
Significantly Below Fair Value: GTN is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for GTN?
Key metric: As GTN is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is GTN's PE Ratio? | |
|---|---|
| PE Ratio | 2.9x |
| Earnings | US$145.00m |
| Market Cap | US$473.32m |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 2x |
| Enterprise Value/EBITDA | 7.4x |
| PEG Ratio | -0.1x |
Price to Earnings Ratio vs Peers
How does GTN's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 10.5x | ||
AMCX AMC Networks | 11.1x | 19.7% | US$408.1m |
SGA Saga Communications | 16.3x | -16.9% | US$74.5m |
TGNA TEGNA | 5.8x | -13.6% | US$2.8b |
NXST Nexstar Media Group | 8.7x | 5.0% | US$5.0b |
GTN Gray Television | 2.9x | -29.4% | US$473.3m |
Price-To-Earnings vs Peers: GTN is good value based on its Price-To-Earnings Ratio (2.9x) compared to the peer average (10.5x).
Price to Earnings Ratio vs Industry
How does GTN's PE Ratio compare vs other companies in the US Media Industry?
| 5 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| Industry Avg. | 14.6x | 13.3% | |
GTN Gray Television | 2.9x | -29.4% | US$473.32m |
DISH DISH Network | 2.5x | -71.9% | US$3.08b |
ABLV Able View Global | 3.8x | n/a | US$36.85m |
| 5 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
| Industry Avg. | 14.6x | 13.3% | |
GTN Gray Television | 2.9x | -29.4% | US$473.32m |
Price-To-Earnings vs Industry: GTN is good value based on its Price-To-Earnings Ratio (2.9x) compared to the US Media industry average (14.8x).
Price to Earnings Ratio vs Fair Ratio
What is GTN's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 2.9x |
| Fair PE Ratio | 9.2x |
Price-To-Earnings vs Fair Ratio: GTN is good value based on its Price-To-Earnings Ratio (2.9x) compared to the estimated Fair Price-To-Earnings Ratio (9.2x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | US$4.44 | US$8.00 +80.2% | 74.0% | US$20.00 | US$1.00 | n/a | 6 |
| Nov ’25 | US$5.79 | US$9.00 +55.4% | 66.7% | US$20.00 | US$1.00 | n/a | 6 |
| Oct ’25 | US$5.39 | US$9.00 +67.0% | 66.7% | US$20.00 | US$1.00 | n/a | 6 |
| Sep ’25 | US$5.10 | US$9.00 +76.5% | 66.7% | US$20.00 | US$1.00 | n/a | 6 |
| Aug ’25 | US$6.08 | US$10.83 +78.2% | 47.8% | US$20.00 | US$4.00 | n/a | 6 |
| Jul ’25 | US$5.18 | US$10.83 +109.1% | 47.8% | US$20.00 | US$4.00 | n/a | 6 |
| Jun ’25 | US$6.24 | US$10.83 +73.6% | 47.8% | US$20.00 | US$4.00 | n/a | 6 |
| May ’25 | US$6.00 | US$10.42 +73.6% | 49.6% | US$20.00 | US$4.00 | n/a | 6 |
| Apr ’25 | US$6.02 | US$10.42 +73.0% | 49.6% | US$20.00 | US$4.00 | n/a | 6 |
| Mar ’25 | US$5.72 | US$10.58 +85.0% | 47.0% | US$20.00 | US$5.00 | n/a | 6 |
| Feb ’25 | US$9.64 | US$12.75 +32.3% | 40.1% | US$20.00 | US$5.00 | n/a | 8 |
| Jan ’25 | US$8.96 | US$12.88 +43.7% | 40.4% | US$20.00 | US$5.00 | n/a | 8 |
| Dec ’24 | US$8.20 | US$12.88 +57.0% | 40.4% | US$20.00 | US$5.00 | n/a | 8 |
| Nov ’24 | US$6.28 | US$13.25 +111.0% | 38.1% | US$20.00 | US$5.00 | US$5.79 | 8 |
| Oct ’24 | US$6.92 | US$13.25 +91.5% | 38.1% | US$20.00 | US$5.00 | US$5.39 | 8 |
| Sep ’24 | US$7.81 | US$13.25 +69.7% | 38.1% | US$20.00 | US$5.00 | US$5.10 | 8 |
| Aug ’24 | US$9.20 | US$13.38 +45.4% | 37.9% | US$20.00 | US$5.00 | US$6.08 | 8 |
| Jul ’24 | US$7.88 | US$13.38 +69.7% | 37.9% | US$20.00 | US$5.00 | US$5.18 | 8 |
| Jun ’24 | US$6.92 | US$13.38 +93.3% | 37.9% | US$20.00 | US$5.00 | US$6.24 | 8 |
| May ’24 | US$7.90 | US$14.63 +85.1% | 29.2% | US$20.00 | US$7.00 | US$6.00 | 8 |
| Apr ’24 | US$8.72 | US$14.88 +70.6% | 29.6% | US$20.00 | US$7.00 | US$6.02 | 8 |
| Mar ’24 | US$11.50 | US$14.88 +29.3% | 29.6% | US$20.00 | US$7.00 | US$5.72 | 8 |
| Feb ’24 | US$13.54 | US$15.25 +12.6% | 35.7% | US$25.00 | US$7.00 | US$9.64 | 8 |
| Jan ’24 | US$11.19 | US$16.14 +44.3% | 32.5% | US$25.00 | US$7.00 | US$8.96 | 7 |
| Dec ’23 | US$11.57 | US$16.14 +39.5% | 32.5% | US$25.00 | US$7.00 | US$8.20 | 7 |
| Nov ’23 | US$15.03 | US$27.14 +80.6% | 16.6% | US$32.00 | US$18.00 | US$6.28 | 7 |
Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.
Discover undervalued companies
Enthusiast Gaming Holdings
CA$23.8m
An integrated gaming entertainment company, engages in the media, content, entertainment and esports, and subscription businesses in the United States, Canada, England and Wales, and internationally.
EGLX.F
CA$0.11
7D
21.8%
1Y
-56.1%
TruGolf Holdings
US$6.4m
Through its subsidiary, engages in the development and sale of indoor golf simulator hardware under the TruGolf Nevada brand for residential and commercial markets in the United States.
TRUG
US$0.48
7D
0.9%
1Y
-95.9%
Yelp
US$2.4b
Operates a platform that connects consumers with local businesses in the United States and internationally.
YELP
US$35.85
7D
-4.6%
1Y
-22.6%