Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: GTN stock price vs LEA: 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 LEA's multiple
Needs LEA P/S.
Implied fair value · at GTN's multiple
Needs GTN P/S.
Metric by metric
Live quote
Price unavailable
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) · LEA 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.
Gray Media, Inc. · implied price per share
Bear
-$16.20
Base
-$19.05
Bull
-$21.91
Lear Corp · implied price per share
Bear
$7.72
Base
$9.08
Bull
$10.44
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
0.54x
Net debt / EBITDA
Leverage against operating earnings
10.01x
1.19x
Cash and equivalents
Liquid reserves on the balance sheet
$368.00M
$1.04B
Total debt
Interest-bearing obligations outstanding
$5.70B
$2.72B
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
Adient plc
GTN vs ADNT
BORGWARNER INC
GTN vs BWA
DANA INC
GTN vs DAN
Aptiv PLC
GTN vs APTV
AMERICAN AXLE & MANUFACTURING HOLDINGS INC
GTN vs AXL
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.
