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 | $68.12 | $11.04B | $10.83B | $2.82B | $536.37M | $343.98M | 32.59x | 3.91x | 19.55x |
LE LEE LEE ENTERPRISES, Inc FY ended Oct 31, 2025 | $8.26 | $184.13M | $630.04M | $562.34M | $15.88M | -$37.59M | -1.33x | 0.33x | 23.20x |
GC GCI Gannett Co., Inc. FY ended Feb 20, 2026 | — | — | — | $2.30B | $276.30M | $1.75M | — | — | — |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $67.24 | $67.24 | $3.61B | $17.13B | $2.66B | $1.73B | 17.51x | 0.00x | 1.16x |
NX NXST NEXSTAR MEDIA GROUP, INC. FY ended Feb 26, 2026 | $179.89 | $5.54B | $7.36B | $4.95B | $763.16M | $109.00M | 59.96x | 1.12x | 6.47x |
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 EVActive | Enterprise Multiple | 16.57x | 4/5 | $22.54B | $38.92 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.34x | 4/5 | $12.09B | $20.87 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 27.18x | 4/5 | $15.58B | $26.90 | 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 |
|---|---|---|---|---|---|---|---|---|---|
NY NYT NEW YORK TIMES CO FY ended Dec 31, 2025 | $68.12 | $11.04B | $10.83B | $2.82B | $536.37M | $343.98M | 32.59x | 3.91x | 19.55x |
LE LEE LEE ENTERPRISES, Inc FY ended Oct 31, 2025 | $8.26 | $184.13M | $630.04M | $562.34M | $15.88M | -$37.59M | -1.33x | 0.33x | 23.20x |
GC GCI Gannett Co., Inc. FY ended Feb 20, 2026 | — | — | — | $2.30B | $276.30M | $1.75M | — | — | — |
FO FOXA Fox Corp FY ended Jun 30, 2026 | $67.24 | $67.24 | $3.61B | $17.13B | $2.66B | $1.73B | 17.51x | 0.00x | 1.16x |
NX NXST NEXSTAR MEDIA GROUP, INC. FY ended Feb 26, 2026 | $179.89 | $5.54B | $7.36B | $4.95B | $763.16M | $109.00M | 59.96x | 1.12x | 6.47x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 16.57x | 4/5 | $22.54B | $38.92 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.34x | 4/5 | $12.09B | $20.87 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 27.18x | 4/5 | $15.58B | $26.90 | Included in the active peer mix. |
