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
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
$4.95Latest market snapshot
Implied fair value · at VSCO's multiple
$29.35492.8% above market
31.91 GTN revenue / share×0.92x VSCO P/S=$29.35
Market $4.95Implied $29.35
VSCO · current priceP/S 0.92x
$75.56Latest market snapshot
Implied fair value · at GTN's multiple
$11.5084.8% below market
82.15 VSCO revenue / share×0.14x GTN P/S=$11.50
Market $75.56Implied $11.50