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 |
|---|
NY NYT NEW YORK TIMES CO FY ended Dec 31, 2025 | $68.50 | $11.10B | $10.89B | $2.82B | $536.37M | $343.98M | 32.78x | 3.93x | 19.66x |
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.06 | $17.98B | $19.49B | $9.03B | $1.45B | $573.00M | 30.16x | 1.99x | 11.25x |
GC GCI Gannett Co., Inc. FY ended Feb 20, 2026 | — | — | — | $2.30B | $276.30M | $1.75M | — | — | — |
TS TSQ Townsquare Media, Inc. FY ended Dec 31, 2025 | $5.90 | $98.54M | $510.47M | $427.38M | $61.04M | -$11.52M | -7.28x | 0.23x | 4.48x |
SC SCHL SCHOLASTIC CORP FY ended May 31, 2026 | $38.80 | $810.92M | $1.30B | $1.58B | $110.60M | $56.70M | 16.58x | 0.51x | 8.74x |
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 | 10.27x | 4/5 | -$282.93M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.67x | 4/5 | $936.98M | $42.03 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 18.06x | 4/5 | -$678.81M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
NY NYT NEW YORK TIMES CO FY ended Dec 31, 2025 | $68.50 | $11.10B | $10.89B | $2.82B | $536.37M | $343.98M | 32.78x | 3.93x | 19.66x |
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.06 | $17.98B | $19.49B | $9.03B | $1.45B | $573.00M | 30.16x | 1.99x | 11.25x |
GC GCI Gannett Co., Inc. FY ended Feb 20, 2026 | — | — | — | $2.30B | $276.30M | $1.75M | — | — | — |
TS TSQ Townsquare Media, Inc. FY ended Dec 31, 2025 | $5.90 | $98.54M | $510.47M | $427.38M | $61.04M | -$11.52M | -7.28x | 0.23x | 4.48x |
SC SCHL SCHOLASTIC CORP FY ended May 31, 2026 | $38.80 | $810.92M | $1.30B | $1.58B | $110.60M | $56.70M | 16.58x | 0.51x | 8.74x |
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 | 10.27x | 4/5 | -$282.93M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 1.67x | 4/5 | $936.98M | $42.03 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 18.06x | 4/5 | -$678.81M | — | Target fundamentals do not produce a usable positive equity value. |
