Valuation Gray Media, Inc. NYSE

Stocks

Market Closed - NYSE 16:10:00 2026-10-19 EDT			5-day change	1st Jan Change
5.900 ^USD	+2.08%		+18.47%	-50.83%

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	450.7	-	-
Change	-	-46.25%	-18.77%	-60.11%	58.06%	-13.65%	-	-
Enterprise Value (EV)	1,896	7,413	827.8	5,816	521.9	450.7	450.7	450.7
Change	-	290.94%	-88.83%	602.58%	-91.03%	-13.65%	0%	0%
P/E	50.4x	2.58x	-6.45x	0.94x	-3.43x	1.97x	-6.03x	1.7x
PBR	-	-	-	0.15x	0.22x	0.19x	-	-
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	0.4x
EV / EBIT	0x	0x	0x	0x	0x	0.55x	1.14x	0.52x
EV / FCF	0x	0x	0x	0x	0x	1.26x	8.51x	0.99x
FCF Yield	4.9%	38.6%	36.2%	184%	34.7%	79.6%	11.8%	101%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.4	4.33	-1.39	3.36	-1.41	2.27	-0.7433	2.63
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,413	3,676	3,281	3,644	3,095	3,633	3,214	3,704
EBITDA ¹	739	1,356	742	1,162	670	1,062	649.3	1,139
EBIT ¹	381	990	383	851	392	816.4	394.9	859.7
Net income ¹	38	403	-128	323	-137	226.3	-76	268
Net Debt	-	6,394	-	5,486	-	-	-	-
Reference price ²	20.160	11.190	8.960	3.150	4.840	4.480	4.480	4.480
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.($)
WALT DISNEY COMPANY (THE)	19.24x	2.24x	10.02x	1.37%	189B
FOX CORPORATION	11.07x	1.51x	6.5x	0.89%	25.99B
SIRIUS XM HOLDINGS INC.	9.04x	2.15x	6.99x	4.03%	9.05B
TBS HOLDINGS,INC.	17.91x	1.91x	20.36x	1.69%	5.75B
RTL GROUP S.A.	16.07x	0.76x	6.02x	7.41%	5.2B
NEXSTAR MEDIA GROUP, INC.	5.19x	2.01x	5.63x	4.46%	5.11B
NIPPON TELEVISION HOLDINGS, INC.	12.76x	1.06x	8.05x	1.54%	4.52B
VERSANT MEDIA GROUP, INC.	7.57x	0.98x	3.12x	4.05%	4.39B
ORIENTAL PEARL GROUP CO.,LTD.	43.53x	-	-	2.06%	4.16B
Average	15.82x	1.58x	8.34x	3.06%	28.16B
Weighted average by Cap.	17.74x	2.08x	9.45x	1.67%