US · GCI
Gannett Co., Inc.
- Sector
- Communication Services · Publishing
- Headquarters
- McLean, VA 22107-0150
- Website
- gannett.com
Price · as of 2024-12-31
—
Market cap 750.25M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.88 | — |
| Intrinsic Value(DCF) | $1.39 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | $0.00 | $0.00 | |||
| 2013 | $8.54 | $253.53 | $0.56 | $66.92 | $362.29 |
| 2014 | $14.81 | $33.46 | $81.40 | $1.90 | $0.00 |
| 2015 | $10.59 | $112.94 | $14,177.95 | $0.00 | $134.96 |
| 2016 | $10.36 | $23.43 | $860.74 | $0.00 | $9.03 |
| 2017 | $13.47 | $23.02 | $106.46 | $0.00 | $0.00 |
| 2018 | $10.36 | $85.60 | $0.00 | $0.00 | $6.69 |
| 2019 | $4.07 | $28.14 | $0.00 | $0.00 | $0.00 |
| 2020 | $5.67 | $20.71 | $1,720.17 | $0.00 | $0.00 |
| 2021 | $4.27 | $23.62 | $427.71 | $0.00 | $0.00 |
| 2022 | $2.45 | $26.59 | $8.12 | $0.00 | $0.00 |
| 2023 | $2.05 | $22.32 | $0.00 | $0.00 | $0.21 |
| 2024 | $3.47 | $24.88 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Gannett Co., Inc.'s (GCI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.88
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.39
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GCI | Gannett Co., Inc. | $5.10 | 750.25M | +388% | -73% | — | — | -18.74 | 3.23 | 0.20 | 9.14 | — | -0.61 | 38.41% | -1.71% | -1.05% | -11.21% | -1.20% | -1.25% | 8.41 | -0.41 | 0.78 | 0.63 | 6.44 | -1000.00% | -579.00% | -1006.00% | 10.27% | 0.18 | 3.57% | 0.00% | 0.00% | 3.28% | -39.11 | 33.00 | 0.67 | 0.52 |
| ASST | Strive, Inc. | $1.46 | 904.03M | +58,729% | +175% | — | — | 0.00 | 0.03 | 0.15 | 0.40 | — | 0.04 | 99.57% | -1010.91% | -1009.32% | -756.01% | -10336.41% | -685.81% | 0.00 | — | 6.26 | 6.17 | 0.42 | -227.00% | 12867.00% | 2823.00% | -5142.89% | -11.37 | -7908.94% | 0.00% | 0.00% | 0.00% | 0.40 | 0.52 | -4.05 | -10.62 |
| ATHM | Autohome Inc. | $24.82 | 738.86M | +74% | +5% | -69% | -48% | 16.26 | 1.10 | 3.75 | 2.55 | — | 1.33 | 78.93% | 14.26% | 25.46% | 6.78% | 147.66% | 5.32% | 0.00 | — | 5.56 | 5.47 | -1.28 | -7828.00% | -201.00% | -4802.00% | 4.67% | 0.30 | 188.48% | 5.61% | 91.20% | 6.45% | 3.17 | 2.58 | 0.45 | 5.09 |
| CABO | Cable One, Inc. | $143.42 | 807.31M | +216% | -3% | — | — | -1.60 | 0.40 | 0.38 | 16.74 | — | -0.41 | 51.34% | 26.50% | -23.74% | -22.07% | 6.57% | -5.88% | 2.23 | 3.06 | 0.40 | 0.28 | 14.10 | -255000.00% | -495.00% | -2639.00% | 48.75% | 0.74 | 5.72% | 3.02% | -4.80% | 73.70% | 9.08 | 12.99 | 2.41 | 0.82 |
| DLX | Deluxe Corporation | $18.19 | 816.46M | +281% | -6% | — | -10% | 14.85 | 1.85 | 0.59 | 6.61 | 28.26 | -1.16 | 53.01% | 12.26% | 3.99% | 13.08% | 8.89% | 3.00% | 2.26 | 2.14 | 1.04 | 0.82 | 3.27 | 5254.00% | 54.00% | 7549.00% | 13.84% | 0.42 | 8.61% | 4.36% | 64.70% | 27.41% | 9.58 | 14.29 | 1.17 | 1.66 |
| EVER | EverQuote, Inc. | $24.99 | 912.35M | +245% | +2,722% | -21% | +393% | 5.82 | 2.43 | 0.83 | 7.39 | 2.92 | 2.67 | 97.20% | 9.61% | 14.34% | 53.19% | 73.11% | 68.48% | 0.01 | — | 0.96 | 0.96 | -1.41 | 19886.00% | 3845.00% | 4463.00% | 15.64% | 1.09 | 99.20% | 0.00% | 0.00% | 3.64% | 7.28 | 5.37 | 0.70 | 13.87 |
| GETY | Getty Images Holdings, In… | $1.73 | 717.62M | +1,517% | -30% | — | -42% | 21.56 | 1.27 | 0.91 | 7.45 | 20.98 | -0.69 | 73.06% | 19.25% | 4.21% | 6.06% | 4.27% | 1.53% | 2.02 | 1.38 | 0.79 | 0.72 | 4.41 | 10277.00% | 248.00% | -1961.00% | 7.15% | 0.26 | 3.17% | 0.00% | 0.00% | 8.68% | 11.53 | 34.25 | 2.22 | 0.16 |
| NXDR | Nextdoor Holdings, Inc. | $1.72 | 656.77M | +1,520% | -37% | -76% | — | -12.12 | 1.52 | 2.55 | -4.39 | — | 1.53 | 84.09% | -27.92% | -21.04% | -12.25% | -96.33% | -10.83% | 0.13 | — | 14.03 | 13.75 | 0.11 | -4400.00% | 419.00% | -12859.00% | 0.90% | 0.20 | 7.89% | 0.00% | 0.00% | 3.32% | -4.28 | 52.21 | 1.19 | 5.52 |
| SCHL | Scholastic Corporation | $28.35 | 689.21M | +152% | -66% | -49% | — | -351.54 | 0.71 | 0.41 | 7.22 | — | 1.01 | 51.74% | 1.31% | -0.12% | -0.19% | 1.92% | -0.10% | 0.40 | 1.17 | 1.16 | 0.68 | 1.97 | -11720.00% | 225.00% | -2516.00% | 10.78% | 0.20 | 6.48% | 3.38% | -1189.50% | 13.86% | 43.12 | 12.76 | 0.57 | 2.05 |
| SMWB | Similarweb Ltd. | $8.64 | 714.05M | +257% | -88% | — | — | -6.67 | 9.41 | 0.78 | -13.07 | -3.73 | -9.87 | 79.55% | -8.34% | -11.65% | -129.58% | 1941.02% | -13.07% | 1.86 | — | 0.76 | 0.64 | 2.00 | 17857.00% | 1308.00% | -5206.00% | 5.99% | 0.07 | -1083.53% | 0.00% | 0.00% | 2.27% | -8.08 | 14.48 | 0.67 | -1.00 |
| SSTK | Shutterstock, Inc. | $22.90 | 812.36M | +109% | -35% | — | -23% | -36.26 | 1.00 | 0.59 | 3.59 | -152.60 | -2.78 | 58.15% | 11.11% | 4.60% | -2.91% | 9.24% | -1.20% | 0.55 | 6.54 | 0.54 | 0.46 | 0.69 | 2376.00% | 584.00% | -94996.00% | 21.32% | 0.27 | 17.22% | 8.01% | -290.50% | 18.37% | 6.55 | 5.82 | 0.73 | 1.54 |
About Gannett Co., Inc.
Gannett Co., Inc. operates as a media and marketing solutions company in the United States. It operates through two segments, Publishing and Digital Marketing Solutions. The company's principal products include 230 daily print media with total paid circulation of approximately 1.9 million and Sunday circulation of 2.2 million; 249 weekly print media with total circulation of approximately 1.4 million; and 292 locally-focused websites. Its principal products also comprise 123 daily and weekly news media brands and approximately 80 magazines, and related digital platforms; sports network, as well as Reviewed.com, an affiliate marketing service; and USA TODAY NETWORK, a community events platform. The company also offers digital marketing solutions, such as online presence solutions, online advertising products, conversion software, and cloud-based software solutions. In addition, it produces niche publications that address specific local market interests, such as recreation, sports, healthcare, and real estate. Further, the company offers local market news and information, as well as advertising and subscriptions, and commercial printing and distribution services; and prints commercial materials, including flyers, business cards, and invitations. The company was formerly known as New Media Investment Group Inc. and changed its name to Gannett Co., Inc. in November 2019. Gannett Co., Inc. was incorporated in 2013 and is headquartered in McLean, Virginia.
- CEO
- Michael E. Reed
- Employees
- 11.7K
- Beta
- 1.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.39 ÷ —) − 1 = — (DCF, example).