Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2026 · View financials
Decision snapshot: GTN stock price vs BBWI: 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 BBWI's multiple
Needs BBWI P/S.
Implied fair value · at GTN's multiple
Needs GTN P/S.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: GTN FY 2025 (ended Dec 31, 2025) · BBWI FY 2026 (ended Jan 31, 2026). Fiscal years are not aligned.
Trendline
Six 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.
Gray Media, Inc. · implied price per share
Bear
-$16.20
Base
-$19.05
Bull
-$21.91
BATH & BODY WORKS, INC. · implied price per share
Bear
$29.43
Base
$34.63
Bull
$39.82
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
2.65x
-3.26x
Net debt / EBITDA
Leverage against operating earnings
10.01x
2.28x
Cash and equivalents
Liquid reserves on the balance sheet
$368.00M
$953.00M
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.
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
Victoria's Secret & Co.
GTN vs VSCO
ABERCROMBIE & FITCH CO /DE/
GTN vs ANF
ESTEE LAUDER COMPANIES INC
GTN vs EL
Ulta Beauty, Inc.
GTN vs ULTA
Sally Beauty Holdings, Inc.
GTN vs SBH
$5.70B
$4.17B
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.
