TGNA
Tegna Inc
Price:  
17.43 
USD
Volume:  
1,314,287.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TGNA Intrinsic Value

293.00 %
Upside

What is the intrinsic value of TGNA?

As of 2025-07-11, the Intrinsic Value of Tegna Inc (TGNA) is 68.49 USD. This TGNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.43 USD, the upside of Tegna Inc is 293.00%.

The range of the Intrinsic Value is 53.90 - 91.98 USD

Is TGNA undervalued or overvalued?

Based on its market price of 17.43 USD and our intrinsic valuation, Tegna Inc (TGNA) is undervalued by 293.00%.

17.43 USD
Stock Price
68.49 USD
Intrinsic Value
Intrinsic Value Details

TGNA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 53.90 - 91.98 68.49 293.0%
DCF (Growth 10y) 64.98 - 106.61 81.00 364.7%
DCF (EBITDA 5y) 24.05 - 32.42 28.59 64.0%
DCF (EBITDA 10y) 38.85 - 50.25 44.68 156.4%
Fair Value 59.00 - 59.00 59.00 238.48%
P/E 12.92 - 24.28 18.08 3.7%
EV/EBITDA 7.61 - 33.83 20.66 18.5%
EPV 54.41 - 75.77 65.09 273.4%
DDM - Stable 19.93 - 44.71 32.32 85.4%
DDM - Multi 28.91 - 52.17 37.36 114.3%

TGNA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,801.35
Beta 0.85
Outstanding shares (mil) 160.72
Enterprise Value (mil) 5,162.08
Market risk premium 4.60%
Cost of Equity 8.56%
Cost of Debt 5.16%
WACC 6.15%