Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.
GTN
HOLDGray Media, Inc. · Communication Services · United States · $407M · Avg Vol: $7M/d
COMPANY DESCRIPTION
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 | 3.1B | 0.3% |
| EPS | 4.38 | -1.39 | 3.40 | -1.41 | -11.9% | -0.58 | — | — | — |
| Shares | 93.0M | 95.4M | 99.6M | 102.0M | +9.7% | 92.9M | — | — | — |
| 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 | — | — | — | — | — |
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) | $407M | 52 | HOLD |
| CURI | CuriosityStream Inc. | $139M | 51 | HOLD |
| SBGI | Sinclair, Inc. | $974M | 45 | HOLD |
| IHRT | iHeartMedia, Inc. | $535M | 31 | SELL |
| SSP | The E.W. Scripps Company | $274M | 21 | SELL |
| FUBO | FuboTV Inc. | $245M | 20 | SELL |
| NMAX | Newsmax, Inc. | $969M | 22 | SELL |
| NXST | Nexstar Media Group, Inc. | $5.6B | 47 | HOLD |
| SGA | Saga Communications, Inc. | $55M | 29 | SELL |
| MDIA | MediaCo Holding Inc. | $82M | 19 | STRONG SELL |
Peer medians: ROE 6.6% · P/E 18.4x · Gross margin 56.9%