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 |
|---|
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 |
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 |
TG TGNA TEGNA INC FY ended Feb 19, 2026 | — | — | — | $2.71B | $559.08M | $219.86M | — | — | — |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $68.93 | $68.93 | $3.61B | $17.13B | $2.66B | $1.73B | 17.95x | 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 | 2.20x | 3/4 | -$139.93M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.09x | 3/4 | $449.03M | $14.57 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 4.27x | 3/4 | $465.89M | $15.12 | Included in the active peer mix. |
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 |
|---|---|---|---|---|---|---|---|---|---|
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 |
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 |
TG TGNA TEGNA INC FY ended Feb 19, 2026 | — | — | — | $2.71B | $559.08M | $219.86M | — | — | — |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $68.93 | $68.93 | $3.61B | $17.13B | $2.66B | $1.73B | 17.95x | 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 | 2.20x | 3/4 | -$139.93M | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.09x | 3/4 | $449.03M | $14.57 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 4.27x | 3/4 | $465.89M | $15.12 | Included in the active peer mix. |
