TGNA
Tegna Inc
Price:  
17.43 
USD
Volume:  
1,314,287
United States | Media

TGNA DCF Valuation - Growth Exit 5Y

293 %
Upside

What is the DCF valuation of TGNA?

The Discounted Cash Flow (DCF) valuation of Tegna Inc (TGNA) is 68.49 USD. With the latest stock price at 17.43 USD, the upside of Tegna Inc based on DCF is 293%.

Is TGNA a buy or a sell?

Based on the latest price of 17.43 USD and our DCF valuation, Tegna Inc (TGNA) is a buy. Buying TGNA stocks now will result in a potential gain of 293%.

Range Selected
WACC / Discount Rate5.3% - 7.0%6.2%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price53.9 - 91.9868.49
Upside209.2% - 427.7%293.0%
17.43 USD
Stock Price
68.49 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

TGNA DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue3,1022,9533,0683,1813,3133,506
% Growth
7%-5%4%4%4%6%
Cost of goods sold(1,756)(1,672)(1,737)(1,801)(1,876)(1,985)
% of Revenue57%57%57%57%57%57%
Selling, G&A expenses(432)(411)(427)(443)(462)(488)
% of Revenue14%14%14%14%14%14%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(141)(134)(139)(144)(150)(159)
% of Revenue5%5%5%5%5%5%
Tax expense(174)(166)(172)(178)(186)(197)
Tax rate23%23%23%23%23%23%
Net profit599570593614640677
% Margin19%19%19%19%19%19%