As of 2024-12-15, the Intrinsic Value of Nexstar Media Group Inc (NXST) is
210.72 USD. This NXST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 164.60 USD, the upside of Nexstar Media Group Inc is
28.00%.
The range of the Intrinsic Value is 12.75 - 2,042.27 USD
210.72 USD
Intrinsic Value
NXST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.75 - 2,042.27 |
210.72 |
28.0% |
| DCF (Growth 10y) |
554.90 - 6,822.54 |
1,167.77 |
609.5% |
| DCF (EBITDA 5y) |
90.76 - 323.78 |
215.34 |
30.8% |
| DCF (EBITDA 10y) |
299.76 - 659.21 |
483.68 |
193.8% |
| Fair Value |
478.72 - 478.72 |
478.72 |
190.84% |
| P/E |
81.54 - 158.94 |
108.75 |
-33.9% |
| EV/EBITDA |
(8.57) - 208.83 |
112.65 |
-31.6% |
| EPV |
69.95 - 169.69 |
119.82 |
-27.2% |
| DDM - Stable |
247.37 - 922.54 |
584.95 |
255.4% |
| DDM - Multi |
360.33 - 1,006.89 |
526.26 |
219.7% |
NXST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,105.89 |
| Beta |
0.19 |
| Outstanding shares (mil) |
31.02 |
| Enterprise Value (mil) |
11,624.89 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.64% |
| Cost of Debt |
5.77% |
| WACC |
5.22% |