As of 2025-09-13, the Intrinsic Value of Nexstar Media Group Inc (NXST) is 421.65 USD. This NXST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 206.95 USD, the upside of Nexstar Media Group Inc is 103.70%.
The range of the Intrinsic Value is 304.16 - 617.19 USD
Based on its market price of 206.95 USD and our intrinsic valuation, Nexstar Media Group Inc (NXST) is undervalued by 103.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 304.16 - 617.19 | 421.65 | 103.7% |
| DCF (Growth 10y) | 417.45 - 785.99 | 556.26 | 168.8% |
| DCF (EBITDA 5y) | 129.87 - 191.39 | 158.64 | -23.3% |
| DCF (EBITDA 10y) | 255.73 - 354.39 | 301.28 | 45.6% |
| Fair Value | 522.76 - 522.76 | 522.76 | 152.60% |
| P/E | 58.55 - 176.90 | 94.51 | -54.3% |
| EV/EBITDA | 94.88 - 190.59 | 140.91 | -31.9% |
| EPV | 629.27 - 929.01 | 779.14 | 276.5% |
| DDM - Stable | 139.02 - 307.06 | 223.04 | 7.8% |
| DDM - Multi | 201.56 - 349.82 | 256.02 | 23.7% |
| Market Cap (mil) | 6,274.72 |
| Beta | 0.75 |
| Outstanding shares (mil) | 30.32 |
| Enterprise Value (mil) | 12,423.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.83% |
| Cost of Debt | 5.61% |
| WACC | 6.43% |