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 · Mkt cap
Decision snapshot: GTN stock price at discount vs NE $4.95 current versus $70.71 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 NE'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 discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: GTN FY 2025 (ended Dec 31, 2025) · NE 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 79% equity / 21% debt · EV / Revenue 2.67x · EV / EBITDA 20.18x
NE carries the larger enterprise value at $8.79B against $5.77B; GTN trades on the lower EV / Revenue multiple (1.86x vs 2.67x); GTN on the lower EV / EBITDA (10.82x vs 20.18x).
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.
Noble Corporation plc · 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
0.43x
Net debt / EBITDA
Leverage against operating earnings
10.01x
3.46x
Cash and equivalents
Liquid reserves on the balance sheet
$368.00M
$471.40M
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
Transocean Ltd.
GTN vs RIG
Valaris Ltd
GTN vs VAL
Seadrill Ltd
GTN vs SDRL
VALERO ENERGY CORP/TX
GTN vs VLO
ONEOK INC /NEW/
GTN vs OKE
HALLIBURTON CO
GTN vs HAL
$5.70B
$1.98B
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.