Is NXST undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Nexstar Media Group Inc (NXST) is 450.52 USD. This NXST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 176.99 USD, the upside of Nexstar Media Group Inc is 154.50%. This means that NXST is undervalued by 154.50%.
The range of the Intrinsic Value is 304.24 - 725.83 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 304.24 - 725.83 | 450.52 | 154.5% |
| DCF (Growth 10y) | 388.04 - 860.36 | 552.60 | 212.2% |
| DCF (EBITDA 5y) | 108.93 - 172.15 | 136.44 | -22.9% |
| DCF (EBITDA 10y) | 217.34 - 320.42 | 262.79 | 48.5% |
| Fair Value | 591.61 - 591.61 | 591.61 | 234.26% |
| P/E | 93.34 - 139.05 | 105.57 | -40.4% |
| EV/EBITDA | 69.39 - 181.85 | 123.35 | -30.3% |
| EPV | 636.27 - 1,055.19 | 845.73 | 377.8% |
| DDM - Stable | 152.77 - 414.58 | 283.67 | 60.3% |
| DDM - Multi | 182.91 - 402.02 | 253.00 | 42.9% |
| Market Cap (mil) | 5,399.97 |
| Beta | 0.33 |
| Outstanding shares (mil) | 30.51 |
| Enterprise Value (mil) | 11,778.96 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.49% |
| Cost of Debt | 5.61% |
| WACC | 6.05% |