Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM P/E Multiple | -1.1x - -1.2x | -1.1x |
Selected Fwd P/E Multiple | -1.3x - -1.5x | -1.4x |
Fair Value | $5.43 - $6 | $5.72 |
Upside | 26.0% - 39.3% | 32.6% |
Benchmarks | - | Full Ticker |
Gray Media, Inc. | - | NYSE:GTN.A |
Sinclair, Inc. | - | NasdaqGS:SBGI |
Nexstar Media Group, Inc. | - | NasdaqGS:NXST |
TEGNA Inc. | - | NYSE:TGNA |
Boston Omaha Corporation | - | NYSE:BOC |
Beasley Broadcast Group, Inc. | - | NasdaqCM:BBGI |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
GTN.A | SBGI | NXST | TGNA | BOC | BBGI | |||
NYSE:GTN.A | NasdaqGS:SBGI | NasdaqGS:NXST | NYSE:TGNA | NYSE:BOC | NasdaqCM:BBGI | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 20.5% | 45.8% | 25.0% | 15.9% | NM- | NM- | ||
3Y CAGR | 104.1% | NM- | -5.6% | 7.8% | NM- | NM- | ||
Latest Twelve Months | 2611.1% | 128.9% | 53.9% | -16.7% | 113.0% | 88.0% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 8.3% | 1.5% | 14.1% | 17.0% | 26.9% | -11.3% | ||
Prior Fiscal Year | -3.9% | -9.3% | 7.0% | 16.3% | -7.3% | -30.4% | ||
Latest Fiscal Year | 8.9% | 8.7% | 13.0% | 19.3% | -1.2% | -2.5% | ||
Latest Twelve Months | 6.3% | 3.7% | 11.8% | 15.2% | 0.8% | -3.7% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 6.0x | 5.5x | 6.4x | 5.9x | 19.8x | 13.9x | ||
Price / LTM Sales | 0.1x | 0.3x | 1.0x | 0.9x | 3.9x | 0.0x | ||
LTM P/E Ratio | 2.3x | 7.7x | 8.7x | 5.7x | 502.5x | -0.9x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 2.3x | 7.7x | 502.5x | |||||
Historical LTM P/E Ratio | -69.8x | -1.8x | 6.5x | |||||
Selected P/E Multiple | -1.1x | -1.1x | -1.2x | |||||
(x) LTM Net Income | (9) | (9) | (9) | |||||
(=) Equity Value | 9 | 10 | 10 | |||||
(/) Shares Outstanding | 1.8 | 1.8 | 1.8 | |||||
Implied Value Range | 5.16 | 5.43 | 5.71 | |||||
FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 5.16 | 5.43 | 5.71 | 4.31 | ||||
Upside / (Downside) | 19.8% | 26.1% | 32.4% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | GTN.A | SBGI | NXST | TGNA | BOC | BBGI | |
Value of Common Equity | 516 | 1,004 | 5,487 | 2,663 | 425 | 8 | |
(/) Shares Outstanding | 45.8 | 69.6 | 30.1 | 160.7 | 31.5 | 1.8 | |
Implied Stock Price | 11.26 | 14.43 | 181.99 | 16.57 | 13.52 | 4.31 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 11.26 | 14.43 | 181.99 | 16.57 | 13.52 | 4.31 | |
Trading Currency | USD | USD | USD | USD | USD | USD | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |