Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: NXST stock price vs AER: 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 AER's multiple
Needs AER P/E.
Implied fair value · at NXST's multiple
Needs NXST P/E.
Live quote
Price unavailable
Metric by metric
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: NXST FY 2025 (ended Dec 31, 2025) · AER FY 2025 (ended Dec 31, 2025).
Trendline
Eight 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.
NEXSTAR MEDIA GROUP, INC. · implied price per share
Bear
$68.96
Base
$81.13
Bull
$93.30
AerCap Holdings N.V. · implied price per share
Bear
$102.38
Base
$120.45
Bull
$138.52
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
3.12x
2.38x
Net debt / EBITDA
Leverage against operating earnings
5.42x
4.01x
Cash and equivalents
Liquid reserves on the balance sheet
$280.00M
$1.38B
Total debt
Interest-bearing obligations outstanding
$6.44B
$43.57B
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.
GRAY TELEVISION INC
NXST vs GTN
E.W. SCRIPPS Co
NXST vs SSP
TEGNA INC
NXST vs TGNA
Fox Corp
NXST vs FOXA
WILLIS LEASE FINANCE CORP
NXST vs WLFC
AIR LEASE CORP
NXST vs AL
BOEING CO
NXST vs BA
GENERAL ELECTRIC CO
NXST vs GE
Spirit AeroSystems Holdings, Inc.
NXST vs SPR
Carlyle Group Inc.
NXST vs CG
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.
