Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 1.8x - 2.0x | 1.9x |
| Selected Fwd P/E Multiple | -2.9x - -3.2x | -3.1x |
| Fair Value | $2.34 - $2.59 | $2.47 |
| Upside | 3.3% - 14.1% | 8.7% |
| Benchmarks | - | Full Ticker |
| Gannett Co., Inc. | - | NYSE:GCI |
| Gray Media, Inc. | - | NYSE:GTN.A |
| Sinclair, Inc. | - | NasdaqGS:SBGI |
| Fox Corporation | - | NasdaqGS:FOX |
| Paramount Global | - | NasdaqGS:PARA |
| The E.W. Scripps Company | - | NasdaqGS:SSP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| GCI | GTN.A | SBGI | FOX | PARA | SSP | |||
| NYSE:GCI | NYSE:GTN.A | NasdaqGS:SBGI | NasdaqGS:FOX | NasdaqGS:PARA | NasdaqGS:SSP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 20.5% | 45.8% | -1.2% | NM- | NM- | ||
| 3Y CAGR | NM- | 104.1% | NM- | -11.3% | NM- | 10.3% | ||
| Latest Twelve Months | 5.2% | 352.3% | 206.5% | 161.1% | -363.3% | 108.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.0% | 8.5% | 1.6% | 11.0% | 2.9% | -2.4% | ||
| Prior Fiscal Year | -1.0% | -3.9% | -9.3% | 8.3% | -4.5% | -43.5% | ||
| Latest Fiscal Year | -1.1% | 8.9% | 8.7% | 10.7% | -21.3% | 3.5% | ||
| Latest Twelve Months | -1.1% | 8.9% | 8.7% | 14.4% | -21.3% | 3.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.6x | 5.7x | 5.1x | 7.5x | 7.3x | 5.6x | ||
| Price / LTM Sales | 0.2x | 0.1x | 0.3x | 1.4x | 0.3x | 0.1x | ||
| LTM P/E Ratio | -15.4x | 1.1x | 3.1x | 10.0x | -1.2x | 2.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -15.4x | 1.1x | 10.0x | |||||
| Historical LTM P/E Ratio | -1.0x | 10.0x | 24.2x | |||||
| Selected P/E Multiple | 1.8x | 1.9x | 2.0x | |||||
| (x) LTM Net Income | 87 | 87 | 87 | |||||
| (=) Equity Value | 154 | 163 | 171 | |||||
| (/) Shares Outstanding | 86.7 | 86.7 | 86.7 | |||||
| Implied Value Range | 1.78 | 1.88 | 1.97 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.78 | 1.88 | 1.97 | 2.27 | ||||
| Upside / (Downside) | -21.5% | -17.4% | -13.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GCI | GTN.A | SBGI | FOX | PARA | SSP | |
| Value of Common Equity | 412 | 533 | 956 | 21,012 | 7,284 | 197 | |
| (/) Shares Outstanding | 143.2 | 76.7 | 66.5 | 453.4 | 670.7 | 86.7 | |
| Implied Stock Price | 2.88 | 6.95 | 14.38 | 46.34 | 10.86 | 2.27 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.88 | 6.95 | 14.38 | 46.34 | 10.86 | 2.27 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |