Valuation Gray Media, Inc.

Stocks

Real-time Estimate Cboe BZX 13:47:59 2026-10-02 EDT			5-day change	1st Jan Change
4.580 ^USD	+1.55%		-0.11%	-5.48%

09-18	Gray Media Announces Appointment of Tim Maloney as Director of Sales At WBK, Effective September 21, 2026	CI
09-15	Gray Media, Inc. Announces Appointment of Ronna Steber to Chief Revenue Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,896	1,019	827.8	330.2	521.9	448.3	-	-
Change	-	-46.25%	-18.77%	-60.11%	58.06%	-14.11%	-	-
Enterprise Value (EV)	1,896	7,413	827.8	5,816	521.9	448.3	448.3	448.3
Change	-	290.94%	-88.83%	602.58%	-91.03%	-14.11%	0%	0%
P/E	50.4x	2.58x	-6.45x	0.94x	-3.43x	2.01x	-7.2x	1.71x
PBR	-	-	-	0.15x	0.22x	-	-	-
PEG	-	0x	0x	-0x	0x	-0x	0x	-0x
Capitalization / Revenue	0.79x	0.28x	0.25x	0.09x	0.17x	0.12x	0.14x	0.12x
EV / Revenue	0x	0x	0x	0x	0x	0.12x	0.14x	0.12x
EV / EBITDA	0x	0x	0x	0x	0x	0.42x	0.69x	0.39x
EV / EBIT	0x	0x	0x	0x	0x	0.56x	1.12x	0.52x
EV / FCF	0x	0x	0x	0x	0x	1.25x	6.53x	0.99x
FCF Yield	4.9%	38.6%	36.2%	184%	34.7%	80.1%	15.3%	101%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.4	4.33	-1.39	3.36	-1.41	2.247	-0.6267	2.63
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,413	3,676	3,281	3,644	3,095	3,626	3,217	3,705
EBITDA ¹	739	1,356	742	1,162	670	1,056	649.1	1,139
EBIT ¹	381	990	383	851	392	806.1	400.7	859.7
Net income ¹	38	403	-128	323	-137	224.3	-64.33	268
Net Debt	-	6,394	-	5,486	-	-	-	-
Reference price ²	20.160	11.190	8.960	3.150	4.840	4.510	4.510	4.510
Nbr of stocks (in thousands)	94,647	91,259	92,699	95,371	96,792	98,084	-	-
Announcement Date	2/25/22	2/24/23	2/23/24	2/27/25	2/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GRAY MEDIA, INC.	2.01x	-	-	-	448M
WALT DISNEY COMPANY (THE)	17.75x	2.1x	9.39x	1.49%	175B
FOX CORPORATION	10.31x	1.42x	6.13x	0.94%	24.44B
FORMULA ONE GROUP	41.33x	5.96x	25.6x	-.--%	22.75B
TBS HOLDINGS,INC.	17.62x	1.87x	19.99x	1.72%	5.69B
NEXSTAR MEDIA GROUP, INC.	4.97x	1.98x	5.56x	4.67%	4.89B
RTL GROUP S.A.	14.28x	0.71x	5.66x	8.2%	4.85B
NIPPON TELEVISION HOLDINGS, INC.	12.24x	1.01x	7.57x	1.6%	4.38B
ORIENTAL PEARL GROUP CO.,LTD.	45.74x	-	-	1.96%	4.35B
VERSANT MEDIA GROUP, INC.	7.38x	0.96x	3.07x	3.96%	4.29B
Average	17.36x	2.00x	10.37x	2.73%	25.11B
Weighted average by Cap.	19.03x	2.32x	10.52x	1.55%