Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
NX NXST NEXSTAR MEDIA GROUP, INC. FY ended Feb 26, 2026 | $180.66 | $5.57B | $7.38B | $4.95B | $763.16M | $109.00M | 60.22x | 1.12x | 6.49x |
TG TGNA TEGNA INC FY ended Feb 19, 2026 | — | — | — | $2.71B | $559.08M | $219.86M | — | — | — |
SS SSP E.W. SCRIPPS Co FY ended Dec 31, 2025 | $3.23 | $293.71M | $2.94B | $2.15B | $244.84M | -$100.88M | -1.73x | 0.14x | 7.10x |
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.78 | $14.01M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.91x | 0.00x | 3.47x |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $68.74 | $68.74 | $3.61B | $17.13B | $2.66B | $1.73B | 17.90x | 0.00x | 1.16x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 1.71x | 4/5 | -$1.77B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.32x | 4/5 | $978.67M | $11.18 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 18.87x | 4/5 | -$1.60B | — | Target fundamentals do not produce a usable positive equity value. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
NX NXST NEXSTAR MEDIA GROUP, INC. FY ended Feb 26, 2026 | $180.66 | $5.57B | $7.38B | $4.95B | $763.16M | $109.00M | 60.22x | 1.12x | 6.49x |
TG TGNA TEGNA INC FY ended Feb 19, 2026 | — | — | — | $2.71B | $559.08M | $219.86M | — | — | — |
SS SSP E.W. SCRIPPS Co FY ended Dec 31, 2025 | $3.23 | $293.71M | $2.94B | $2.15B | $244.84M | -$100.88M | -1.73x | 0.14x | 7.10x |
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.78 | $14.01M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.91x | 0.00x | 3.47x |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $68.74 | $68.74 | $3.61B | $17.13B | $2.66B | $1.73B | 17.90x | 0.00x | 1.16x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 1.71x | 4/5 | -$1.77B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.32x | 4/5 | $978.67M | $11.18 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 18.87x | 4/5 | -$1.60B | — | Target fundamentals do not produce a usable positive equity value. |
