Gray Media Inc.

GTN-A | NYSE

Price Alert Chart Builder DCF Calculator

$5.20

-$0.04 (-0.76%)

At close: Sep 22, 2026, 3:16 PM ET

$5.20

$0 (0.00%)

After-hours: Sep 22, 2026, 12:39 PM ET

Overview Rating Statistics Financials Earnings Analysts Ownership Profile

Market Data

Market Cap $297.18M

Enterprise Value $6.01B

Beta 0.96

Average Volume N/A

Shares Outstanding (Diluted) 100M

Shares Change YoY 3.09%

Institutional Ownership N/A

Exchange N/A

ISIN N/A

Price Performance

Price Change 1M N/A

Price Change 3M N/A

Price Change 6M N/A

Price Change YTD N/A

Price Change 1Y N/A

Price Change 3Y N/A

Price Change 5Y N/A

1M CAGR (ann.) -9.7%

1Y CAGR (ann.) -49.9%

5Y CAGR (ann.) -20.1%

All-Time CAGR -0.1%

Valuation

PE Ratio -11.15

Forward PE N/A

PEG Ratio 0.04

Forward PEG 0.07

PS Ratio 0.09

Forward PS 0.10

PB Ratio 0.11

P/FCF Ratio 2.04

P/Adj. FCF Ratio 2.38

P/OCF Ratio 2.05

EV/Sales 1.91

EV/EBIT 34.14

EV/EBITDA 7.63

EV/FCF 41.15

Earnings Yield -9.0%

FCF Yield 49.1%

Adj. FCF Yield 42.1%

Financial Health

Net Debt $5.64B

Total Debt $5.89B

Cash & Short-Term Investments $176M

Total Assets $10.44B

Current Ratio 0.95

Quick Ratio 0.94

Debt / Equity Ratio 2.16

Debt / EBITDA 7.48

Debt / FCF 40.32

OCF / Debt 0.04

Interest Coverage 1.82

Altman Z-Score 0.54

Piotroski F-Score 4

Margins & Profitability

Gross Profit Margin 94.8%

Operating Profit Margin 13.8%

EBITDA Margin 25.0%

Net Profit Margin -0.8%

FCF Margin 4.6%

Adj. FCF Margin 4.0%

SBC / Revenue 0.7%

SBC Impact (per share) -14.4%

Returns

Return on Assets -0.3%

Return on Equity -0.9%

Return on Invested Capital 1.8%

Return on Capital Employed 4.4%

Return on Tangible Assets -1.2%

Historical Growth (CAGR)

Revenue CAGR 3Y -4.3%

Revenue CAGR 5Y 4.8%

Revenue CAGR 10Y 16.4%

EPS CAGR 3Y -73.2%

EPS CAGR 5Y -50.1%

EPS CAGR 10Y -13.0%

FCF CAGR 3Y -32.2%

FCF CAGR 5Y -18.4%

FCF CAGR 10Y 5.2%

Analyst Forecasts

Analyst Rating Buy

Analyst Count 9

EPS Growth Next 3Y -25.5%

Revenue Growth Next 3Y 1.5%

Earnings Date Nov 5, 2026

EPS Estimate (next Q) $0.83

EPS Growth Est (next Q) -445.8%

Revenue Est (next Q) $951.59M

Revenue Growth Est (next Q) 27.1%

Fair Value Estimates

Graham Number N/A

Graham Upside N/A

Lynch Fair Value N/A

Lynch Upside N/A

Price Target $7

Price Target Upside 33.6%

Cash Flow

Operating Cash Flow $250M

Free Cash Flow $146M

Adj. Free Cash Flow $125M

FCF Per Share $1.49

OCF Per Share $2.55

OCF/S Ratio 7.9%

Income Statement

Revenue $3.15B

Gross Profit $2.99B

Operating Income $435M

EBITDA $787M

Net Income $-26M

EPS (Diluted) -$0.47

Revenue / Employee N/A

Profit / Employee N/A

Employees N/A