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 |
|---|
SS SSP E.W. SCRIPPS Co FY ended Dec 31, 2025 | $3.17 | $288.25M | $2.93B | $2.15B | $244.84M | -$100.88M | -1.70x | 0.13x | 7.09x |
TG TGNA TEGNA INC FY ended Feb 19, 2026 | — | — | — | $2.71B | $559.08M | $219.86M | — | — | — |
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.37 | $18.16B | $19.67B | $9.03B | $1.45B | $573.00M | 30.46x | 2.01x | 11.36x |
GT GTN GRAY TELEVISION INC FY ended Dec 31, 2025 | $4.80 | $420.19M | $3.07B | $3.10B | $517.00M | -$85.00M | -3.40x | 0.14x | 5.77x |
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.67 | $13.45M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.87x | 0.00x | 3.47x |
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 EVExcluded | Enterprise Multiple | 4.33x | 4/5 | -$1.21B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.57x | 4/5 | $1.81B | $25.37 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 6.12x | 4/5 | -$685.56M | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
SS SSP E.W. SCRIPPS Co FY ended Dec 31, 2025 | $3.17 | $288.25M | $2.93B | $2.15B | $244.84M | -$100.88M | -1.70x | 0.13x | 7.09x |
TG TGNA TEGNA INC FY ended Feb 19, 2026 | — | — | — | $2.71B | $559.08M | $219.86M | — | — | — |
NW NWSA NEWS CORP FY ended Jun 30, 2026 | $31.37 | $18.16B | $19.67B | $9.03B | $1.45B | $573.00M | 30.46x | 2.01x | 11.36x |
GT GTN GRAY TELEVISION INC FY ended Dec 31, 2025 | $4.80 | $420.19M | $3.07B | $3.10B | $517.00M | -$85.00M | -3.40x | 0.14x | 5.77x |
IH IHRT iHeartMedia, Inc. FY ended Dec 31, 2025 | $2.67 | $13.45M | $2.90B | $3.86B | $461.87M | -$472.87M | -0.87x | 0.00x | 3.47x |
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 | 4.33x | 4/5 | -$1.21B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.57x | 4/5 | $1.81B | $25.37 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 6.12x | 4/5 | -$685.56M | — | Target fundamentals do not produce a usable positive equity value. |
