NYT
New York Times Co
Price:  
58.83 
USD
Volume:  
2,412,005.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NYT Intrinsic Value

6.80 %
Upside

What is the intrinsic value of NYT?

As of 2025-09-04, the Intrinsic Value of New York Times Co (NYT) is 62.82 USD. This NYT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.83 USD, the upside of New York Times Co is 6.80%.

The range of the Intrinsic Value is 38.11 - 219.45 USD

Is NYT undervalued or overvalued?

Based on its market price of 58.83 USD and our intrinsic valuation, New York Times Co (NYT) is undervalued by 6.80%.

58.83 USD
Stock Price
62.82 USD
Intrinsic Value
Intrinsic Value Details

NYT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.11 - 219.45 62.82 6.8%
DCF (Growth 10y) 45.29 - 245.70 72.76 23.7%
DCF (EBITDA 5y) 22.35 - 24.85 23.56 -60.0%
DCF (EBITDA 10y) 29.72 - 34.94 32.19 -45.3%
Fair Value 49.19 - 49.19 49.19 -16.39%
P/E 12.95 - 23.44 17.06 -71.0%
EV/EBITDA 20.53 - 31.41 23.70 -59.7%
EPV 32.28 - 45.93 39.10 -33.5%
DDM - Stable 16.62 - 83.82 50.22 -14.6%
DDM - Multi 20.40 - 79.46 32.40 -44.9%

NYT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,578.70
Beta 0.59
Outstanding shares (mil) 162.82
Enterprise Value (mil) 9,380.46
Market risk premium 4.60%
Cost of Equity 8.20%
Cost of Debt 4.48%
WACC 5.81%