GTN
Gray Television Inc
Price:  
3.99 
USD
Volume:  
1,491,150.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GTN Intrinsic Value

526.00 %
Upside

As of 2024-12-12, the Intrinsic Value of Gray Television Inc (GTN) is 24.98 USD. This GTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.99 USD, the upside of Gray Television Inc is 526.00%.

The range of the Intrinsic Value is 2.69 - 75.48 USD

3.99 USD
Stock Price
24.98 USD
Intrinsic Value
Intrinsic Value Details

GTN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.69 - 75.48 24.98 526.0%
DCF (Growth 10y) 12.94 - 95.70 38.37 861.7%
DCF (EBITDA 5y) (16.06) - 0.64 (1,234.50) -123450.0%
DCF (EBITDA 10y) (2.67) - 21.76 8.84 121.5%
Fair Value 49.41 - 49.41 49.41 1,138.42%
P/E 12.77 - 16.68 14.68 267.8%
EV/EBITDA (14.62) - 22.61 3.60 -9.7%
EPV 42.22 - 115.59 78.90 1877.5%
DDM - Stable 3.90 - 21.56 12.73 219.0%
DDM - Multi (1.63) - (7.58) (2.70) -167.6%

GTN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 397.68
Beta -0.77
Outstanding shares (mil) 99.67
Enterprise Value (mil) 6,221.68
Market risk premium 4.60%
Cost of Equity 22.38%
Cost of Debt 6.34%
WACC 5.76%