US · NYT
The New York Times Company
- Sector
- Communication Services · Publishing
- Headquarters
- New York City, NY 10018
- Website
- nytco.com
Price · as of 2025-12-31
$78.72
Market cap 12.99B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $62.70 | -20.35% |
| Intrinsic Value(DCF) | $41.77 | -46.94% |
| Graham-Dodd Method(GD) | $10.40 | -86.79% |
| Graham Formula(GF) | $35.69 | -54.66% |
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 | $5.90 | $28.66 | $0.52 | $0.00 | $0.00 |
| 2012 | $8.59 | $46.53 | $1.62 | $7.94 | $0.00 |
| 2013 | $14.63 | $49.10 | $3.42 | $6.36 | $0.00 |
| 2014 | $12.17 | $41.63 | $2.45 | $2.68 | $1.97 |
| 2015 | $11.78 | $28.17 | $3.61 | $3.86 | $2.91 |
| 2016 | $13.55 | $32.82 | $4.11 | $2.92 | $1.19 |
| 2017 | $23.10 | $39.03 | $3.85 | $2.38 | $0.41 |
| 2018 | $31.33 | $33.95 | $5.70 | $6.87 | $9.41 |
| 2019 | $35.44 | $39.96 | $3.79 | $7.58 | $9.76 |
| 2020 | $48.21 | $43.72 | $4.30 | $6.46 | $3.96 |
| 2021 | $43.39 | $46.03 | $8.50 | $10.67 | $31.20 |
| 2022 | $35.27 | $39.28 | $11.21 | $7.20 | $19.64 |
| 2023 | $42.30 | $41.25 | $23.07 | $8.91 | $18.49 |
| 2024 | $48.60 | $46.80 | $6.52 | $10.59 | $25.81 |
| 2025 | $80.42 | $62.70 | $9.76 | $10.40 | $35.69 |
AI valuation
Our deep-learning model estimates The New York Times Company's (NYT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $62.70
- Current price
- $78.72
- AI upside
- -20.35%
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
$41.77
-46.94% upside
Graham-Dodd
$10.40
-86.79% upside
Graham Formula
$35.69
-54.66% 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 |
| NYT | The New York Times Compan… | $78.72 | 12.99B | -20% | -47% | -87% | -55% | 38.14 | 6.43 | 4.64 | 23.27 | 210.99 | 9.35 | 47.80% | 15.95% | 12.18% | 17.34% | 24.47% | 11.78% | 0.00 | — | 1.54 | 1.40 | -0.48 | 1808.00% | 924.00% | 4436.00% | 4.20% | 0.88 | 39.21% | 0.84% | 32.10% | 1.63% | 27.69 | 22.67 | 4.42 | 11.01 |
| FYBR | Frontier Communications P… | $38.49 | 9.64B | +29% | -48% | -65% | — | -27.79 | 1.81 | 1.51 | 9.49 | — | 5.34 | 64.46% | 5.95% | -5.42% | -6.30% | 2.13% | -1.48% | 2.44 | 0.44 | 0.55 | 0.52 | 5.28 | -118333.00% | 323.00% | -3776.00% | -12.99% | 0.71 | -7.53% | 0.00% | 0.00% | 0.73% | 57.15 | -17.36 | 3.40 | 0.62 |
| IPG | The Interpublic Group of … | $24.57 | 8.93B | +39% | -41% | — | -52% | 14.22 | 2.68 | 0.95 | 7.96 | — | -6.56 | 17.02% | 11.25% | 6.45% | 18.49% | 13.57% | 3.81% | 1.12 | 5.23 | 1.09 | 1.02 | 1.34 | -3579.00% | -181.00% | 14331.00% | 8.98% | 0.11 | 15.11% | 4.88% | 69.40% | 9.28% | 10.18 | 13.40 | 1.15 | 1.62 |
| KT | KT Corporation | $23.81 | 11.53B | +77% | -43% | -69% | -75% | 29.89 | 0.75 | 0.46 | 4.41 | — | 0.85 | 34.62% | 3.06% | 1.78% | 2.47% | 2.48% | 0.96% | 0.72 | 2874.06 | 1.02 | 0.80 | 1.86 | -5280.00% | 55.00% | 6206.00% | 17.74% | 0.36 | 9.27% | 7.18% | 214.50% | 13.05% | 23.07 | 8.66 | 0.71 | 1.46 |
| LBRDA | Liberty Broadband Corpora… | $54.58 | 7.84B | +402% | — | — | — | -2.90 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.43% | -262.73 | -28.92 | — | 1.99 |
| LLYVK | Liberty Live Group | $99.65 | 9.16B | — | — | — | — | 16.52 | -186.81 | 24.01 | 26.29 | 20.06 | -31.08 | 13.26% | -9.16% | -14.92% | -272.00% | -4.88% | 35.67% | -33.96 | -1.25 | 0.56 | 0.57 | 1.64 | 8235.00% | — | -658571.00% | 9.90% | 0.48 | 126.60% | 0.00% | 0.00% | 6.76% | -279.44 | 10.77 | 25.61 | 2.15 |
| LUMN | Lumen Technologies, Inc. | $7.11 | 7.29B | +130% | -62% | — | — | -3.89 | -6.05 | 0.55 | 17.82 | -0.13 | -0.54 | 24.31% | -1.48% | -14.02% | 532.62% | -0.71% | -5.13% | -15.85 | -0.14 | 1.80 | 0.53 | 12.68 | 304183.00% | -539.00% | -6633.00% | 5.49% | 1.08 | 2.23% | 0.00% | 0.00% | 7.76% | -127.54 | 63.25 | 1.89 | -0.22 |
| PSO | Pearson plc | $12.90 | 8.2B | +200% | -60% | -91% | -66% | 19.02 | 1.71 | 1.78 | 7.38 | — | 9.77 | 52.00% | 14.23% | 9.37% | 8.53% | 7.20% | 4.91% | 0.52 | 7.17 | 2.00 | 1.23 | 1.48 | -2063.00% | -150.00% | 2853.00% | 10.37% | 0.58 | 12.71% | 2.51% | 47.80% | 9.17% | 15.65 | 12.05 | 2.23 | 2.49 |
| SKM | SK Telecom Co.,Ltd | $30.34 | 11.64B | +79% | -59% | -79% | -26% | 9.26 | 0.99 | 0.65 | 3.41 | 56.66 | 1.56 | 87.27% | 9.42% | 6.97% | 10.83% | 6.59% | 4.12% | 0.92 | 3.87 | 0.81 | 0.53 | 1.49 | 1635.00% | 189.00% | 3544.00% | 21.83% | 0.55 | 12.51% | 7.12% | 65.90% | 11.22% | 11.83 | 7.91 | 1.11 | 2.13 |
| TIGO | Millicom International Ce… | $72.89 | 12.18B | +39% | -21% | — | -11% | 9.60 | 3.47 | 2.17 | 7.30 | 2.22 | -3.01 | 77.47% | 28.17% | 22.62% | 36.21% | 12.60% | 8.49% | 2.61 | — | 0.88 | 0.64 | 2.82 | 43265.00% | 26.00% | -399.00% | 8.58% | 0.51 | 10.19% | 5.97% | 57.30% | 6.91% | 12.55 | 18.98 | 3.54 | 1.43 |
| TIMB | TIM S.A. | $27.48 | 13.13B | +54% | -58% | — | -24% | 15.87 | 2.85 | 2.57 | 8.23 | 78.82 | 7.21 | 53.93% | 25.03% | 16.20% | 17.12% | 15.18% | 7.61% | 1.19 | 3.24 | 0.89 | 0.71 | 2.58 | 2013.00% | 462.00% | 1436.00% | 13.00% | 0.88 | 21.44% | 7.83% | 124.30% | 8.93% | 13.68 | 10.24 | 3.42 | 2.31 |
About The New York Times Company
The New York Times Company, together with its subsidiaries, provides news and information for readers and viewers across various platforms worldwide. It offers The New York Times (The Times), a daily and Sunday newspaper in the United States, as well as international edition of The Times; and operates the NYTimes.com Website. The company also transmits articles, graphics, and photographs from The Times and other publications to approximately 1,500 newspapers, magazines, and websites; licenses electronic databases to resellers in the business, professional, and library markets; and offers magazine licensing, news digests, book development, and rights and permissions. In addition, it engages in the live events business, which hosts physical and virtual live events to connect audiences with journalists and outside thought leaders; direct-sold website, mobile application, podcast, email, and video advertisements, as well as digital advertising services; operates Wirecutter, a product review and recommendation products; develops mobile applications, including games and cooking products; prints and distributes products for third parties; and offers other products and services. The company was founded in 1851 and is headquartered in New York, New York.
- CEO
- Meredith A. Kopit Levien
- Employees
- 5.9K
- Beta
- 1.11
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($41.77 ÷ $78.72) − 1 = -46.94% (DCF, example).