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 | $179.63 | $5.53B | $7.35B | $4.95B | $763.16M | $109.00M | 59.88x | 1.12x | 6.46x |
TG TGNA TEGNA INC FY ended Feb 19, 2026 | — | — | — | $2.71B | $559.08M | $219.86M | — | — | — |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $67.82 | $67.82 | $3.61B | $17.13B | $2.66B | $1.73B | 17.66x | 0.00x | 1.16x |
GT GTN GRAY TELEVISION INC FY ended Dec 31, 2025 | $4.80 | $419.75M | $3.07B | $3.10B | $517.00M | -$85.00M | -3.40x | 0.14x | 5.77x |
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 | 4.14x | 3/4 | -$1.63B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.42x | 3/4 | $898.83M | $9.88 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 24.71x | 3/4 | -$2.49B | — | 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 | $179.63 | $5.53B | $7.35B | $4.95B | $763.16M | $109.00M | 59.88x | 1.12x | 6.46x |
TG TGNA TEGNA INC FY ended Feb 19, 2026 | — | — | — | $2.71B | $559.08M | $219.86M | — | — | — |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $67.82 | $67.82 | $3.61B | $17.13B | $2.66B | $1.73B | 17.66x | 0.00x | 1.16x |
GT GTN GRAY TELEVISION INC FY ended Dec 31, 2025 | $4.80 | $419.75M | $3.07B | $3.10B | $517.00M | -$85.00M | -3.40x | 0.14x | 5.77x |
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 | 4.14x | 3/4 | -$1.63B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.42x | 3/4 | $898.83M | $9.88 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 24.71x | 3/4 | -$2.49B | — | Target fundamentals do not produce a usable positive equity value. |
