Skip to content
Company Analysis

Gray Media, Inc. GTN-A

A comprehensive view of key metrics, scores, and financial health for Gray Media, Inc.

Overview of Gray Media, Inc.

GTN-A NYQ
Communication Services Broadcasting Small Cap
Gray Media, Inc. (GTN-A), is a Small Cap company, in the Broadcasting industry, last closed at $10.89, about 8979.1% undervalued vs fair value, +55.8% 1Y return, placing in the top 25% of its sector.
$10.89
0.83%
As of March 13, 2026
Previous close • Vol 90d: 101.2%
52-Week Range
Market Cap
$1.13B
Enterprise Value
$6.63B
Overall Score
Scores locked

Create a free account to see overall and pillar scores for Gray Media, Inc..

Top Beats

Quick Facts

Website https://graymedia.com
HQ Atlanta, GA
Employees 9,165
Fiscal year Dec 31

Next Events

Dividend Mar 31

Fair Value Snapshot

Bear Base Bull
$902
$989
$1087
Current: $10.89 +8979% vs base

Engine Room Money Flow™

Small Cap

Corporate Free Cash Flow - Where revenue goes and how value is created

Flow Steps
Revenue
$3.6B
11.1%%
Gross Profit
$1.2B
38.5%%
Operating Income
$871.0M
94.9%%
Net Income
$375.0M
593.4%%
Money Flow Bridge
Flow Direction: Money moves from left to right
Components: Breakdown shows composition of each stage
Industry-Specific: Corporate Free Cash Flow

Quality & Reliability Indicators

Cash Conversion Ratio
162.1%
Excellent

FCF / Net Income - measures how well earnings convert to cash

Locked Metric
-
Premium
Locked Metric
-
Premium
Locked Metric
-
Premium
Locked Metric
-
Premium

Owner's Pocket - Capital Allocation

Total Returned to Shareholders

Combined dividends, buybacks, and debt reduction

$558.0M
91.8% of FCF

Where It Leaks

Cash Flow Health some concerns
Moderate efficiency issues detected. Review active leaks below for improvement areas.
2
Active Leaks
2/2
Improving
0
High Impact
0
Critical
Locked Leak
Upgrade to view details
Premium
Moat Analysis Corporate Default

Competitive Advantage Assessment

Evaluating Gray Media, Inc.'s durable competitive advantages across 6 defense dimensions

Overall Moat Strength
64
/100
Moderate
Scores based on quantitative metrics and qualitative factors

Upgrade to unlock interactive defense details

Premium access

Unlock full defense analysis

Get key signals, strengths, and risks for every moat dimension.

Upgrade to Premium Unlock all moat defenses and evidence.

Pricing Power

Moderate
57
Premium
Unlock full defense details

See key signals plus strengths and risks for this moat dimension.

Upgrade for full defense analysis Premium-only evidence and insights.
For informational purposes only. Not investment advice.

Trade-Off Ledger™

Where management spends the performance budget - Growth, Profitability, or Safety

Generic Industrial / Default vs Industry Peers 97% Coverage
Trade-Off Triangle Visualization A ternary plot showing GTN-A's balance between Growth (39.4%), Profitability (36.9%), and Safety (23.7%). Growth 39% Safety 24% Profitability 37%

Click axes to expand details. Marker shows current allocation.

3-Year Trend Analysis Locked
Upgrade to unlock the full 3-year trend analysis and deltas.

Growth

84th percentile vs peers
84
Key Signals
Rev Growth YoY 11.1% 83p Revenue CAGR 3Y 14.7% 82p EPS Growth YoY 3.42 91p EPS CAGR 3Y 1.03 81p
Strengths
  • Growth performance in top 20% of peers (percentile: 84)
  • Rev Growth Yoy in top 20% of peers (11.1%, 83th percentile)
  • Revenue Cagr 3Y in top 20% of peers (14.7%, 82th percentile)
  • Eps Growth Yoy in top 20% of peers (3.42, 91th percentile)
  • Eps Cagr 3Y in top 20% of peers (1.03, 81th percentile)
Risks

No significant risks identified for this axis.

Profitability

79th percentile vs peers
79
Key Signals
Strengths
Risks
Premium
Unlock full Profitability drilldowns

See the signal-level drivers and insights behind this axis. Upgrade to reveal the full Trade-Off Ledger.

Upgrade Now

Safety

50th percentile vs peers
51
Key Signals
Strengths
Safety drilldowns are available to premium members.

Two Futures

Scenario-based fair value ranges for Gray Media, Inc..

Loading valuation model...
Unable to Compute Fair Value

This company cannot be valued using standard models.

What this means: The Scenario Theatre requires financial data (revenue, cash flow, shares outstanding) to calculate fair value estimates. This data may be unavailable for:

  • Recently listed companies (IPOs, SPACs)
  • Shell companies or holding companies
  • Companies that haven't filed recent financials
  • Foreign companies with limited data coverage
X.X%
X%XX%
X.X%
-XX%XX%
XX.X%
-XX%XX%
Adjust the sliders above to explore different valuation scenarios.
Unlock Premium
Reveal the full Scenario Theatre
See live sliders, narratives, and full Bear/Base/Bull outcomes.
Upgrade Now
Bear
-
- - -
- upside
-
Base
$988.71
- - -
+8979.1% vs current
Snapshot base estimate
Bull
-
- - -
- upside
-
Fair Value Range Current: $-
$- $- $-
Actions & Info