Gray Media, Inc.
$5.77B- Market cap
- $433.32M
- Debt
- +$5.70B
- Cash
- −$368.00M
Capital structure 7% equity / 93% debt · EV / Revenue 1.86x · EV / EBITDA 10.82x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: GTN stock price at discount vs ALHC $4.95 current versus $22.70 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at ALHC's multiple
Implied fair value · at GTN's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: GTN FY 2025 (ended Dec 31, 2025) · ALHC FY 2025 (ended Dec 31, 2025).
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 7% equity / 93% debt · EV / Revenue 1.86x · EV / EBITDA 10.82x
Capital structure 90% equity / 10% debt · EV / Revenue 0.64x · EV / EBITDA 53.89x
GTN carries the larger enterprise value at $5.77B against $2.53B; ALHC trades on the lower EV / Revenue multiple (0.64x vs 1.86x); GTN on the lower EV / EBITDA (10.82x vs 53.89x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Gray Media, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
ALIGNMENT HEALTHCARE, INC. · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
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.
Debt / equity
Total debt against shareholders' equity
2.65x
1.80x
Net debt / EBITDA
Leverage against operating earnings
10.01x
-5.99x
Cash and equivalents
Liquid reserves on the balance sheet
$368.00M
$604.23M
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.
NEXSTAR MEDIA GROUP, INC.
GTN vs NXST
TEGNA INC
GTN vs TGNA
E.W. SCRIPPS Co
GTN vs SSP
iHeartMedia, Inc.
GTN vs IHRT
Fox Corp
GTN vs FOXA
Cigna Group
GTN vs CI
MOLINA HEALTHCARE, INC.
GTN vs MOH
Elevance Health, Inc.
GTN vs ELV
CENTENE CORP
GTN vs CNC
UNITEDHEALTH GROUP INC
GTN vs UNH
CLOVER HEALTH INVESTMENTS, CORP. /DE
GTN vs CLOV
$5.70B
$323.18M
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.