As of 2025-07-01, the Intrinsic Value of Nexstar Media Group Inc (NXST) is 424.63 USD. This NXST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.86 USD, the upside of Nexstar Media Group Inc is 138.70%.
The range of the Intrinsic Value is 307.74 - 617.84 USD
Based on its market price of 177.86 USD and our intrinsic valuation, Nexstar Media Group Inc (NXST) is undervalued by 138.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 307.74 - 617.84 | 424.63 | 138.7% |
| DCF (Growth 10y) | 419.63 - 782.00 | 556.71 | 213.0% |
| DCF (EBITDA 5y) | 104.54 - 167.27 | 133.02 | -25.2% |
| DCF (EBITDA 10y) | 227.20 - 321.12 | 269.75 | 51.7% |
| Fair Value | 543.12 - 543.12 | 543.12 | 205.36% |
| P/E | 79.60 - 169.02 | 119.19 | -33.0% |
| EV/EBITDA | 65.17 - 174.30 | 125.71 | -29.3% |
| EPV | 666.57 - 965.38 | 815.98 | 358.8% |
| DDM - Stable | 144.95 - 318.95 | 231.95 | 30.4% |
| DDM - Multi | 194.86 - 338.62 | 247.78 | 39.3% |
| Market Cap (mil) | 5,362.48 |
| Beta | 0.74 |
| Outstanding shares (mil) | 30.15 |
| Enterprise Value (mil) | 11,604.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.81% |
| Cost of Debt | 5.61% |
| WACC | 6.20% |