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 WHR's multiple
$5.276.2% above market
31.91 GTN revenue / share×0.17x WHR P/S=$5.27
Market $4.96Implied $5.27
WHR · current priceP/S 0.17x
$39.31Latest market snapshot
Implied fair value · at GTN's multiple
$33.4015.0% below market
238.10 WHR revenue / share×0.14x GTN P/S=$33.40
Market $39.31Implied $33.40