Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: FSLY stock price vs GTN: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at GTN's multiple
Needs GTN P/S.
Implied fair value · at FSLY's multiple
Needs FSLY P/S.
Metric by metric
Live quote
Price unavailable
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: FSLY FY 2025 (ended Dec 31, 2025) · GTN FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
Fastly, Inc. · implied price per share
Bear
-$1.65
Base
-$1.94
Bull
-$2.23
Gray Media, Inc. · implied price per share
Bear
-$16.20
Base
-$19.05
Bull
-$21.91
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.39x
2.65x
Net debt / EBITDA
Leverage against operating earnings
-0.69x
10.01x
Cash and equivalents
Liquid reserves on the balance sheet
$361.76M
$368.00M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Cloudflare, Inc.
FSLY vs NET
AKAMAI TECHNOLOGIES INC
FSLY vs AKAM
Lumen Technologies, Inc.
FSLY vs LUMN
CISCO SYSTEMS, INC.
FSLY vs CSCO
VIASAT INC
FSLY vs VSAT
Zscaler, Inc.
FSLY vs ZS
NEXSTAR MEDIA GROUP, INC.
FSLY vs NXST
TEGNA INC
FSLY vs TGNA
E.W. SCRIPPS Co
FSLY vs SSP
iHeartMedia, Inc.
FSLY vs IHRT
Fox Corp
FSLY vs FOXA
$361.84M
$5.70B
Live quote
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
