GTN
HoldBargain BinGray Media, Inc. · Communication Services · United States · $472M · Avg Vol: $4M/d
Bargain Bin: Looks like a bargain; the quality and the trend say why it is in the bin.
Does StockRank work? Each month we publish how every decile did, whichever way it went. See the record →
ABOUT GRAY MEDIA, INC.
Read
Gray Media (formerly Gray Television) is a leading multimedia company and the nation's largest owner of top-rated local television stations and digital assets. The company's stations serve over 100 markets, consistently ranking first or second in local news viewership and securing highly lucrative retransmission consent fees. This dominant local market share, combined with its political advertising revenue windfalls, provides a highly resilient cash flow profile.
FINANCIAL SUMMARY (USD)
| Year | 2022 | 2023 | 2024 | 2025 | CAGR | TTM | 2026E | 2027E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.7B | 3.3B | 3.6B | 3.1B | -5.6% | 3.1B | 3.6B | 3.2B | 2.0% |
| EPS | 4.38 | -1.39 | 3.40 | -1.41 | -11.9% | -0.58 | — | — | — |
| Shares | 93.0M | 95.4M | 99.6M | 102.0M | +9.7% | 93.1M | — | — | — |
| Debt | 6.5B | 6.2B | 5.7B | 5.8B | -3.8% | 5.9B | — | — | — |
| Equity | 2.8B | 2.6B | 2.9B | 2.8B | 0.5% | — | — | — | — |
| Op CF | 829.0M | 648.0M | 751.0M | 289.0M | -29.6% | 250.0M | — | — | — |
| Inv CF | -503.0M | -291.0M | -28.0M | -63.0M | — | — | — | — | — |
| Fin CF | -454.0M | -397.0M | -609.0M | 7.0M | — | — | — | — | — |
Swung more than 77% of stocks we rank over the past year (63% a year).
How this is worked out
What it measures: day-to-day price moves over the past year, as a yearly figure, ranked against every stock we cover. Very calm under 20% a year, Calm 20 to 30%, Average 30 to 40%, Bumpy 40 to 55%, Very bumpy above that.
What we found: across about 13,500 stocks in 34 markets (2002 to 2025), past swings were a good guide to the next year's, and bumpier stocks fell further. How much further changed too much between eras to put a number on it.
Calm is not safe: a calm stock can still slide steadily.
Rules fixed before any data was fetched. Describes the chart, not a recommendation.
SCORE BREAKDOWN
FUNDAMENTALS
SECTOR PEERS
Closest peers in Communication Services, ranked by industry match, size, and score similarity. Cross-listings of GTN are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| GTN | Gray Media, Inc.(you) | $472M | 43 | Hold |
| SBGI | Sinclair, Inc. | $929M | 38 | Hold |
| IHRT | iHeartMedia, Inc. | $364M | 28 | Sell |
| FUBO | FuboTV Inc. | $291M | 23 | Sell |
| SSP | The E.W. Scripps Company | $280M | 15 | Strong Sell |
| XHLD | TEN Holdings, Inc. | $145M | 27 | Sell |
| NMAX | Newsmax, Inc. | $1.4B | 24 | Sell |
| CURI | CuriosityStream Inc. | $171M | 69 | Buy |
| MDIA | MediaCo Holding Inc. | $92M | 23 | Sell |
| NXST | Nexstar Media Group, Inc. | $5.1B | 51 | Hold |
Peer medians: ROE 2.3% · P/E 19.5x · Gross margin 55.1%
Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.