The Discounted Cash Flow (DCF) valuation of Gray Television Inc (GTN) is 24.98 USD. With the latest stock price at 3.90 USD, the upside of Gray Television Inc based on DCF is 540.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 7.3% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.69 - 75.48 | 24.98 |
| Upside | -31.1% - 1835.3% | 540.4% |