The Discounted Cash Flow (DCF) valuation of Gray Television Inc (GTN) is 74.31 USD. With the latest stock price at 3.83 USD, the upside of Gray Television Inc based on DCF is 1840.3%.
Based on the latest price of 3.83 USD and our DCF valuation, Gray Television Inc (GTN) is a buy. buying GTN stocks now will result in a potential gain of 1840.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 8.6% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 38.30 - 163.64 | 74.31 |
| Upside | 900.0% - 4172.7% | 1840.3% |