Gray Media, Inc.
$5.77B- Market cap
- $434.19M
- Debt
- +$5.70B
- Cash
- −$368.00M
Capital structure 7% equity / 93% debt · EV / Revenue 1.86x · EV / EBITDA 10.82x
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
GTN · current priceP/S 0.14x
$4.96Latest market snapshot
Implied fair value · at PNW's multiple
$70.641,324.1% above market
31.91 GTN revenue / share×2.21x PNW P/S=$70.64
Market $4.96Implied $70.64
PNW · current priceP/S 2.21x
$97.54Latest market snapshot
Implied fair value · at GTN's multiple
$6.1893.7% below market
44.06 PNW revenue / share×0.14x GTN P/S=$6.18
Market $97.54Implied $6.18