US · GTN
Gray Media, Inc.
- Sector
- Communication Services · Broadcasting
- Headquarters
- Atlanta, GA 30319
- Website
- graymedia.com
Price · as of 2025-12-31
$5.66
Market cap 480.08M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.19 | +327.39% |
| Intrinsic Value(DCF) | $6.78 | +19.79% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $5.45 | -3.75% |
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 |
|---|---|---|---|---|---|
| 2011 | $1.58 | $24.22 | $0.31 | $0.00 | $0.00 |
| 2012 | $3.55 | $23.40 | $25.99 | $0.00 | $18.97 |
| 2013 | $9.54 | $31.37 | $0.23 | $1.41 | $0.00 |
| 2014 | $11.39 | $31.26 | $46.31 | $1.42 | $43.94 |
| 2015 | $10.33 | $30.94 | $27.23 | $2.96 | $14.36 |
| 2016 | $11.44 | $32.88 | $198.72 | $4.44 | $36.89 |
| 2017 | $11.07 | $37.96 | $58.12 | $23.15 | $58.64 |
| 2018 | $17.55 | $40.99 | $66.09 | $18.49 | $71.65 |
| 2019 | $12.21 | $39.96 | $330.48 | $9.88 | $180.38 |
| 2020 | $16.76 | $44.77 | $100.72 | $23.05 | $84.56 |
| 2021 | $18.93 | $67.62 | $69.10 | $0.00 | $8.97 |
| 2022 | $8.22 | $60.21 | $102.86 | $12.48 | $288.10 |
| 2023 | $5.12 | $45.32 | $2.14 | $0.00 | $1.82 |
| 2024 | $3.49 | $60.69 | $9.91 | $9.54 | $73.63 |
| 2025 | $5.27 | $24.19 | $8.51 | $0.00 | $5.45 |
AI valuation
Our deep-learning model estimates Gray Media, Inc.'s (GTN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.19
- Current price
- $5.66
- AI upside
- +327.39%
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
$6.78
+19.79% upside
Graham-Dodd
—
— upside
Graham Formula
$5.45
-3.75% 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 |
| GTN | Gray Media, Inc. | $5.66 | 480.08M | +327% | +20% | — | -4% | -6.01 | 0.18 | 0.17 | 0.36 | — | 85.20 | 96.64% | 12.67% | -2.75% | -2.96% | 5.36% | -0.81% | 0.03 | 0.83 | 1.27 | 1.12 | -0.50 | -12619.00% | -1507.00% | -7023.00% | 35.41% | 0.56 | 3.29% | 6.46% | -38.80% | 1151.82% | 0.55 | 1.18 | 0.07 | 0.64 |
| ADV | Advantage Solutions Inc. | $0.52 | 171.06M | +4,116% | +23% | — | -81% | -1.36 | 0.69 | 0.14 | -22.80 | -0.33 | -0.49 | 14.22% | -8.27% | -9.17% | -40.82% | -9.78% | -10.99% | 2.32 | -2.01 | 1.98 | 1.84 | -17.06 | 41000.00% | -856.00% | -7980.00% | 7.32% | 0.20 | 1.46% | 0.00% | 0.00% | 56.29% | -6.95 | 54.26 | 0.57 | -0.05 |
| ATEX | Anterix Inc. | $36.91 | 691.43M | +290% | -59% | -85% | — | -45.44 | 3.30 | 85.69 | -9.79 | -185.56 | -7.14 | 100.00% | -194.23% | -188.56% | -7.16% | -10.49% | -3.46% | 0.03 | — | 2.23 | 2.11 | 0.87 | 2449.00% | 4390.00% | -29244.00% | -9.18% | -1.08 | -42.50% | 0.00% | 0.00% | 1.63% | -40.53 | -10.01 | 78.73 | 0.13 |
| BOC | Boston Omaha Corporation | $12.35 | 381.28M | +111% | -54% | -12% | — | 132.57 | 0.84 | 4.13 | 14.12 | — | 1.53 | 68.28% | -7.82% | -1.19% | 0.63% | -1.57% | 0.45% | 0.19 | -5.30 | 2.14 | 1.81 | 2.20 | -8217.00% | 1249.00% | -6939.00% | -2.45% | 0.39 | -2.03% | 0.00% | 0.00% | 4.11% | -54.35 | -41.99 | 4.25 | 1.82 |
| IHRT | iHeartMedia, Inc. | $3.27 | 421.74M | +430% | -78% | — | — | -0.27 | -0.20 | 0.07 | 10.32 | — | -0.07 | 58.78% | -19.80% | -26.20% | 113.99% | -13.84% | -16.12% | -4.25 | -2.01 | 1.56 | 1.44 | 9.84 | -961.00% | 276.00% | -12370.00% | -9.45% | 0.08 | -0.55% | 0.00% | 0.00% | 38.81% | -7.70 | -224.53 | 1.52 | -0.72 |
| JFIN | Jiayin Group Inc. | $6.48 | 332.44M | +321% | +1,705% | +59% | +505% | 3.38 | 1.14 | 0.62 | 2.43 | — | 1.14 | 64.95% | 21.51% | 18.21% | 38.34% | 43.31% | 19.11% | 0.02 | — | 2.15 | 2.00 | -0.39 | -1799.00% | 611.00% | 9170.00% | 19.23% | 0.71 | 29.20% | 8.44% | 28.50% | 14.60% | 2.47 | 4.49 | 0.53 | 3.87 |
| NCMI | National CineMedia, Inc. | $3.56 | 334.04M | — | +5,507% | — | — | — | — | — | — | — | — | 0.00% | 0.00% | 0.00% | — | — | — | 0.05 | — | 2.42 | 2.18 | — | — | — | — | — | 0.00 | — | — | — | — | — | — | — | — |
| PERI | Perion Network Ltd. | $8.55 | 354.14M | +430% | -19% | -22% | -93% | -46.38 | 0.54 | 0.84 | 23.49 | — | 1.15 | 30.45% | -3.09% | -1.80% | -1.13% | -3.50% | -0.87% | 0.06 | — | 2.76 | 2.66 | -11.91 | -17600.00% | -1171.00% | 5686866.00% | 10.37% | 0.22 | 9.83% | 0.00% | 0.00% | 19.35% | -7.09 | 2.52 | 0.22 | 2.08 |
| SSP | The E.W. Scripps Company | $4.15 | 489.81M | +697% | -63% | — | +56% | 10.76 | 0.27 | 0.16 | -6.50 | — | -0.16 | 40.74% | 7.54% | -4.69% | 2.46% | 5.26% | 0.62% | 0.01 | 0.73 | 1.65 | 0.06 | 0.39 | -28515.00% | -1431.00% | -9783.00% | 1.92% | 0.12 | 0.25% | 0.00% | 0.00% | 789.30% | 1.98 | 49.17 | 0.15 | 0.66 |
| TTGT | TechTarget, Inc. | $3.51 | 253.27M | +5,483% | +573% | -86% | — | -3.58 | 0.27 | 1.47 | -8.16 | — | -1.99 | 62.35% | -41.81% | -41.02% | -13.02% | -10.85% | -7.88% | 0.28 | -6.71 | 0.85 | 0.81 | -2.60 | -263125.00% | 1301.00% | -22378.00% | -17.10% | -0.12 | -7.23% | 0.00% | 0.00% | 10.62% | -4.21 | -7.00 | 1.76 | 0.23 |
| WOW | WideOpenWest, Inc. | $5.20 | 445.66M | +350% | -65% | — | — | -6.32 | 1.78 | 0.59 | 6.34 | — | -21.99 | 59.30% | 1.03% | -9.32% | -25.18% | 0.39% | -3.88% | 4.98 | 0.07 | 0.61 | 0.40 | 4.62 | -7960.00% | -813.00% | -6106.00% | -14.02% | 0.89 | -4.34% | 0.00% | 0.00% | 0.40% | 211.04 | -26.33 | 2.17 | 0.51 |
About Gray Media, Inc.
Gray Media, Inc., a television broadcasting company, owns and/or operates television stations and digital assets in the United States. It also broadcasts secondary digital channels affiliated to ABC, CBS, NBC, and FOX, as well as various other networks and program services, including CW Plus Network, MY Network, the MeTV Network, Justice, This TV Network, Antenna TV, Telemundo, Cozi, Heroes and Icons, and MOVIES! Network; and local news/weather channels in various markets. In addition, the company offers video program production services. It owns and operates television stations and digital assets that serve 113 television markets in the United States. The company was formerly known as Gray Communications Systems, Inc. and changed its name to Gray Television, Inc. in August 2002. Gray Television, Inc. was founded in 1891 and is headquartered in Atlanta, Georgia.
- CEO
- Hilton Hatchett Howell Jr.
- Employees
- 9.12K
- Beta
- 0.90
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.78 ÷ $5.66) − 1 = +19.79% (DCF, example).