Quick read
Fair Value Engine
Decision-focused synthesis of expected stock prices combining relative peer multiples and intrinsic models.
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot
TGNA stock price vs T: inconclusive
Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Price gap
N/A
Coverage
Medium · 60%
Free account · revisit it from your workspace
Quick read
Decision-focused synthesis of expected stock prices combining relative peer multiples and intrinsic models.
Metric-by-metric
Filter, sort, and scan where each company leads, where gaps are small, and where comparisons are not meaningful.
| Metric | TGNA | T | Spread |
|---|---|---|---|
Revenue growth (YoY) FY 2024 -> FY 2025 | -12.6% | 2.7% | T leads by 564.4% Higher Revenue growth |
Gross margin | 36.2% | 19.2% | TGNA leads by 88.1% Higher Gross margin |
EBITDA margin | 26.6% | 50.9% | T leads by 47.8% Higher EBITDA margin |
EV/Revenue | N/M | N/M | Insufficient data No additional context |
P/E | N/M | N/M | Not comparable Not comparable |
Net debt / EBITDA | 3.1 | 1.9 | T leads by 60.9% Lower Net debt / EBITDA |
Statements
Core income statement and balance sheet metrics aligned to the reporting windows.
| Metric | TGNA | Delta vs T | T |
|---|---|---|---|
| Revenue | $2.71B | 97.8% lower | $125.65B |
| Gross profit | $981.16M | 95.9% lower | $24.16B |
| Operating income | $442.97M | 98.2% lower | $24.16B |
| EBITDA | $720.32M | 98.9% lower | $63.94B |
| Net income | $219.86M | 99.0% lower | $21.95B |
| EPS | 1.3 | 55.9% lower | 3.0 |
| Revenue growth | -12.6% | 564.4% lower | 2.7% |
| Gross margin | 36.2% | 88.1% higher | 19.2% |
| Operating margin | 16.3% | 15.1% lower | 19.2% |
| EBITDA margin | 26.6% | 47.8% lower | 50.9% |
| Net margin | 8.1% | 53.6% lower | 17.5% |
Trendline
Track multi-year revenue, earnings, and margin direction before underwriting a rerating.
Price framework
Market cap + debt - cash, shown for the current pair and benchmark median context.
Price framework
Baseline discounted cash flow model estimating total intrinsic firm value first, then bridging to an implied stock price per share.
Risk control
Financial health checks to separate durable balance sheets from potential value traps.
Comparable set
Place both companies in context relative to a wider comparable universe.
LLM-powered Synthesis
Based on an earlier data snapshot. Review the filing dates below or refresh after signing in.
TGNA screens cheaper than its DCF range suggests, but weaker growth and middling quality metrics make the valuation case incomplete versus T's stronger profitability and leverage profile.
If you believe TGNA can stabilize revenue growth and translate its stronger gross margin into better downstream margins, then TGNA may deserve a higher valuation because the current implied price is far below the DCF range; otherwise, the relative case stays neutral given weaker growth and only moderate quality scores.
On a relative basis, TGNA's implied price of $10.25 sits essentially at the low end of T-implied range of $10.39-$21.24, suggesting limited upside from the P/E comparison alone. However, the DCF range of $29.93-$40.49 is materially higher, creating a wide gap between market-implied relative value and intrinsic value estimates.
Supporting Metrics