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
24.98 USD
Intrinsic Value
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% |