US · TGNA
TEGNA Inc.
- Sector
- Communication Services · Broadcasting
- Headquarters
- Tysons, VA 22102-5151
- Website
- tegna.com
Price · as of 2024-12-31
—
Market cap 3.37B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $57.47 | — |
| Intrinsic Value(DCF) | $9.80 | — |
| Graham-Dodd Method(GD) | $10.49 | — |
| Graham Formula(GF) | $51.44 | — |
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 | $5.54 | $39.88 | $1.57 | $7.11 | $12.52 |
| 2011 | $5.19 | $37.40 | $2.17 | $4.34 | $8.99 |
| 2012 | $8.24 | $37.42 | $2.92 | $0.00 | $18.69 |
| 2013 | $11.42 | $36.78 | $2.65 | $0.00 | $7.97 |
| 2014 | $14.51 | $52.52 | $2.12 | $5.95 | $111.79 |
| 2015 | $12.61 | $46.35 | $0.93 | $0.00 | $0.00 |
| 2016 | $13.65 | $51.64 | $2.52 | $0.00 | $35.54 |
| 2017 | $10.68 | $37.02 | $0.00 | $0.00 | $0.00 |
| 2018 | $12.11 | $42.18 | $1.99 | $0.00 | $43.51 |
| 2019 | $14.72 | $38.87 | $0.52 | $0.00 | $16.01 |
| 2020 | $17.48 | $44.28 | $37.93 | $1.62 | $76.46 |
| 2021 | $20.18 | $44.06 | $13.13 | $3.37 | $21.22 |
| 2022 | $14.24 | $47.57 | $40.67 | $8.81 | $48.80 |
| 2023 | $13.76 | $43.15 | $1.38 | $4.11 | $0.00 |
| 2024 | $17.32 | $57.47 | $3.63 | $10.49 | $51.44 |
AI valuation
Our deep-learning model estimates TEGNA Inc.'s (TGNA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $57.47
- 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
$9.80
— upside
Graham-Dodd
$10.49
— upside
Graham Formula
$51.44
— 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 |
| TGNA | TEGNA Inc. | $20.95 | 3.37B | +174% | -53% | -50% | +146% | 4.87 | 0.97 | 0.94 | 5.08 | 8.88 | -1.26 | 43.39% | 25.30% | 19.34% | 20.98% | 11.10% | 8.36% | 1.04 | 4.64 | 2.92 | 2.81 | 2.32 | 5482.00% | 656.00% | 1877.00% | 21.68% | 1.47 | 11.55% | 2.79% | 13.60% | 24.23% | 6.83 | 8.48 | 1.73 | 2.96 |
| CNK | Cinemark Holdings, Inc. | $28.24 | 3.32B | +103% | -60% | — | -57% | 23.32 | 8.15 | 1.06 | 12.39 | — | -2.89 | 18.55% | 10.97% | 4.44% | 28.31% | 9.19% | 2.98% | 9.34 | 2.09 | 0.71 | 0.62 | 6.32 | -4951.00% | 215.00% | -4378.00% | 5.37% | 0.47 | 5.18% | 1.18% | 27.50% | 9.51% | 19.72 | 38.03 | 2.16 | 1.36 |
| GENI | Genius Sports Limited | $6.21 | 1.48B | +350% | +297% | — | — | -35.39 | 3.90 | 4.37 | 130.71 | — | 17.05 | 25.19% | -11.46% | -12.34% | -11.01% | -12.23% | -8.04% | 0.01 | — | 1.43 | 1.16 | -6.31 | -2895.00% | 2371.00% | -15138.00% | 0.79% | 0.41 | 3.68% | 0.00% | 0.00% | 0.77% | -36.36 | 120.88 | 4.17 | 4.70 |
| JOYY | JOYY, Inc. Sponsored ADR … | $59.67 | 3.17B | +16% | -18% | -47% | — | -10.63 | 0.55 | 1.15 | 4.77 | — | 1.33 | 36.03% | -18.13% | -6.53% | -4.92% | -15.40% | -3.03% | 0.01 | -83.69 | 0.96 | 0.72 | -2.47 | -15417.00% | -133.00% | 496.00% | 8.69% | 0.12 | 8.51% | 0.00% | 0.00% | 10.06% | -1.97 | 3.57 | 0.36 | 1.19 |
| KYIV | Kyivstar Group Ltd. Commo… | $11.82 | 2.73B | +166% | -37% | -9% | -12% | 7.68 | 2.47 | 2.90 | 5.22 | 936.68 | 3.40 | 64.20% | 37.87% | 30.79% | 35.28% | 18.93% | 16.56% | 0.83 | 4.24 | 1.36 | 0.98 | 0.79 | 82.00% | 44.00% | -3259.00% | 6.83% | 0.48 | 12.14% | 0.00% | 0.00% | 10.89% | 8.88 | 16.98 | 3.36 | 2.53 |
| LBTYK | Liberty Global plc | $12.30 | 4.12B | -28% | +197% | — | — | -0.63 | 0.46 | 0.92 | 11.65 | — | 0.92 | 26.45% | 0.67% | -146.32% | -64.22% | 0.17% | -29.55% | 1.04 | 0.07 | 1.08 | 0.89 | 7.54 | -56478.00% | 1236.00% | -11094.00% | -2.75% | 0.39 | -0.65% | 0.00% | 0.00% | 4.29% | 382.81 | -101.46 | 2.56 | 0.76 |
| MANU | Manchester United plc | $18.01 | 3.11B | +124% | -65% | — | — | -61.39 | 10.46 | 3.04 | 13.95 | — | -8.61 | 82.34% | -2.77% | -4.95% | -19.50% | -2.67% | -2.21% | 3.33 | -0.34 | 0.38 | 0.32 | 3.02 | -7206.00% | 72.00% | -12283.00% | 1.38% | 0.10 | 4.06% | 0.00% | 0.00% | 0.00% | -140.35 | 92.44 | 3.88 | 0.58 |
| PHI | PLDT Inc. | $23.93 | 5.17B | +158% | -48% | — | +16% | 7.03 | 2.60 | 1.38 | 7.29 | 33.09 | 5.89 | 72.98% | 49.91% | 14.90% | 38.70% | 19.87% | 6.93% | 2.91 | 7.02 | 0.34 | 0.23 | 3.80 | 2125.00% | 279.00% | 8342.00% | 4.48% | 0.43 | 3.24% | 6.91% | 48.60% | 6.91% | 5.77 | 46.48 | 2.88 | 1.11 |
| TEO | Telecom Argentina S.A. | $11.68 | 5.03B | +40% | +14,036% | +6% | +1,486% | 6.34 | 1.21 | 1.58 | 3.19 | — | 42.00 | 73.29% | -3.54% | 24.47% | 20.37% | -1.23% | 9.04% | 0.57 | -571.01 | 0.39 | 0.34 | 0.95 | -28038.00% | 10094.00% | -4583.00% | 6.37% | 0.41 | 4.88% | 0.00% | 0.00% | 26.09% | -63.42 | 22.26 | 2.25 | 1.06 |
| VEON | VEON Ltd. | $55.89 | 3.87B | +112% | +35% | -28% | +68% | 7.66 | 2.89 | 0.79 | 3.95 | — | -7.74 | 87.14% | 27.72% | 10.36% | 42.41% | 20.68% | 5.11% | 4.27 | 2.24 | 0.80 | 0.72 | 2.04 | -11592.00% | 827.00% | -6690.00% | 16.45% | 0.32 | 14.09% | 0.00% | 0.00% | 8.08% | 5.25 | 11.14 | 1.46 | 0.51 |
| WB | Weibo Corporation | $9.93 | 2.37B | +614% | +3% | -19% | +1% | 7.72 | 0.67 | 1.32 | 3.14 | — | 0.72 | 78.94% | 28.17% | 17.14% | 8.74% | 12.32% | 4.36% | 0.55 | 4.69 | 3.61 | 3.48 | 0.02 | -1888.00% | -29.00% | -906.00% | 24.92% | 0.66 | 19.55% | 8.38% | 64.60% | 12.94% | 3.79 | 3.24 | 1.07 | 1.96 |
About TEGNA Inc.
TEGNA Inc. operates as a media company in the United States. The company operates television stations that deliver television programming and digital content. It offers news content to consumers across various platforms, including online, mobile, and social platforms; owns and operates multicast networks under the names True Crime Network, Quest, and Twist that offer on-demand episodes of shows; and operates VAULT Studios, which provides true crime and investigative content in the form of podcasts and original television programs. The company also provides solutions for advertisers through TEGNA Marketing Solutions (TMS). TMS delivers results for advertisers across television and digital platforms, as well as over-the-top (OTT) platforms, including Premion OTT advertising network. As of February 28, 2022, it operated 64 television stations in 51 markets. The company was formerly known as Gannett Co., Inc. and changed its name to TEGNA Inc. in June 2015. TEGNA Inc. was founded in 1906 and is headquartered in Tysons, Virginia.
- CEO
- Michael F. Steib
- Employees
- 5.9K
- Beta
- 0.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.80 ÷ —) − 1 = — (DCF, example).