The Discounted Cash Flow (DCF) valuation of Nexstar Media Group Inc (NXST) is 421.80 USD. With the latest stock price at 181.27 USD, the upside of Nexstar Media Group Inc based on DCF is 132.7%.
Based on the latest price of 181.27 USD and our DCF valuation, Nexstar Media Group Inc (NXST) is a buy. buying NXST stocks now will result in a potential gain of 132.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.1% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 306.37 - 611.67 | 421.80 |
| Upside | 69.0% - 237.4% | 132.7% |