Skip to main content
Terug
Watch Compare

GRAY MEDIA, INC

Datakwaliteit: 100%
Ook genoteerd als GTN-A NYSE
GTN
NYSE Utilities Communications
€ 5,27
▲ € 0,31 (6,25%)
Marktkapitalisatie: 560,54 M
Prijs
€ 4,92
Marktkapitalisatie
560,54 M
Dagbereik
—
52-Weeksbereik
—
Volume
—
Openen —
50D / 200D Gem.
—
50D / 200D Gem.
—

Quick Summary

Belangrijkste Punten

Revenue grew 6,42% annually over 5 years — modest growth
Earnings declined -122,67% over the past year
Debt/Equity of 2,59 — high leverage
Generating 181,00 M in free cash flow
Revenue growth is decelerating — 1Y growth trails 5Y average by 21,49%
Capital efficient — spends only 3,49% of revenue on capex

Groei

Revenue Growth (5Y)
6,42%
Boven sectorgemiddelde (4,19%)
Revenue (1Y)-15,07%
Earnings (1Y)-122,67%
FCF Growth (3Y)-22,33%

Kwaliteit

Return on Equity
-3,92%
Onder sectorgemiddelde (7,88%)
ROIC3,16%
Net Margin-2,75%
Op. Margin12,67%

Veiligheid

Debt / Equity
2,59
Boven sectorgemiddelde (0,97)
Current Ratio0,93
Interest Coverage0,83

Waardering

PE (TTM|2027)
-6,59 | 28,94
Onder sectorgemiddelde (3,65)
P/B Ratio0,26
EV/EBITDA9,50
Dividend YieldN/A

Koershistorie

Financiële Trends

Sectorvergelijking

vs Utilities sector mediaan (448 peers)
Metriek Aandeel Sector Mediaan
P/E -6,6 3,7
P/B 0,3 1,6
ROE % -3,9 7,9
Net Margin % -2,8 7,1
Rev Growth 5Y % 6,4 4,2
D/E 2,6 1,0

Koersdoel Analisten

5 analisten
Buy
Huidig
€ 5,27
+38.5%
Koersdoel
€ 7,30
€ 4,00
€ 6,50
€ 12,00
Vooruitzicht
Forward K/W 31,00
Forward WPA € 0,17
WPA Groei (sch.) -94,9%
Omzet Sch. 3,07 B

Winstschattingen

Periode WPA Sch. Omzet Sch. Analisten
FY2027 € 0,17
€ 0,17 – € 0,17
 3,07 B 1
FY2026 € 3,34
€ 3,34 – € 3,34
 3,50 B 1

Winstverassingen

Laatste 4 kwartalen
Kwartaal Geschat WPA Werkelijk WPA Verrassing
Q42025 -€ 0,11 -€ 0,15 -32,7%
Q32025 -€ 0,33 -€ 0,20 +38,2%
Q22025 -€ 0,28 -€ 0,48 -76,2%
Q12025 -€ 0,48 -€ 0,24 +50,6%

ETFs Holding This Stock

PSCNX PSCNX
1,21% weight
PSCQX PSCQX
1,21% weight
WEMMX WEMMX
0,64% weight
WMMCX WMMCX
0,64% weight
WMMAX WMMAX
0,64% weight
WEIMX WEIMX
0,64% weight
TSVQX TSVQX
0,51% weight
TSVAX TSVAX
0,51% weight
TRACX TRACX
0,51% weight
TASVX TASVX
0,51% weight

Dividend History

Ex-Date Payment Date Amount Yield
Mar 13, 2026 — € 0,08 N/A
Dec 15, 2025 — € 0,08 N/A
Sep 15, 2025 — € 0,08 N/A
Jun 13, 2025 — € 0,08 N/A
Mar 14, 2025 — € 0,08 N/A
Dec 13, 2024 — € 0,08 N/A
Sep 13, 2024 — € 0,08 N/A
Jun 14, 2024 — € 0,08 N/A
Mar 14, 2024 — € 0,08 N/A
Dec 14, 2023 — € 0,08 N/A
Sep 14, 2023 — € 0,08 N/A
Jun 14, 2023 — € 0,08 N/A
Mar 14, 2023 — € 0,08 N/A
Dec 14, 2022 — € 0,08 N/A
Sep 14, 2022 — € 0,08 N/A
Jun 14, 2022 — € 0,08 N/A
Mar 14, 2022 — € 0,08 N/A
Dec 14, 2021 — € 0,08 N/A
Sep 14, 2021 — € 0,08 N/A
Jun 14, 2021 — € 0,08 N/A

All Fundamental Metrics
Growth
Revenue Growth (1Y) -15,07% Revenue Growth (3Y) -2,88%
Earnings Growth (1Y) -122,67% Earnings Growth (3Y) N/A
Revenue Growth (5Y) 6,42% Earnings Growth (5Y) N/A
Profitability
Revenue (TTM) 3,10 B Net Income (TTM) -85,00 M
ROE -3,92% ROA -0,82%
Gross Margin N/A Operating Margin 12,67%
Net Margin -2,75% Free Cash Flow (TTM) 181,00 M
ROIC 3,16% FCF Growth (3Y) -22,33%
Safety
Debt / Equity 2,59 Current Ratio 0,93
Interest Coverage 0,83 Asset Turnover 0,30
Working Capital -34,00 M Tangible Book Value -664,00 M
Dividends
Dividend Yield N/A Payout Ratio N/A
Dividend Growth (3Y) N/A Dividend Growth (5Y) N/A
Consecutive Div Years N/A
Valuation
P/E Ratio -6,59 Forward P/E N/A
P/B Ratio 0,26 P/S Ratio 0,18
PEG Ratio N/A Forward PEG N/A
EV/EBITDA 9,50 Fwd EV/EBITDA N/A
Forward P/S N/A Fwd Earnings Yield N/A
FCF Yield 32,29%
Market Cap 560,54 M Enterprise Value 5,98 B
Per Share
EPS (Diluted TTM) -1,41 Revenue / Share 27,17
FCF / Share 1,59 OCF / Share 2,54
EPS CAGR (1Y) -141,96% EPS CAGR (5Y) N/A
EPS CAGR (10Y) N/A
Efficiency
CapEx / Revenue 3,49% FCF Conversion -212,94%
SBC-Adj. FCF 159,00 M Growth Momentum -21,49

Income Statement

Annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Revenue 3,10 B 3,64 B 3,28 B 3,68 B 2,41 B
Net Income -85,00 M 375,00 M -76,00 M 455,00 M 90,00 M
EPS (Diluted) -1,41 3,36 -1,39 4,33 0,40
Gross Profit — — — — —
Operating Income 392,00 M 851,00 M 383,00 M 990,00 M 381,00 M
EBITDA — — — — —
R&D Expenses — — — — —
SG&A Expenses — — — — —
D&A 237,00 M 269,00 M 339,00 M 336,00 M 221,00 M
Interest Expense 474,00 M 485,00 M 440,00 M 354,00 M 205,00 M
Income Tax -28,00 M 117,00 M -6,00 M 159,00 M 78,00 M

Balance Sheet

Annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Total Assets 10,44 B 10,54 B 10,64 B 11,15 B 11,11 B
Total Liabilities 7,64 B 7,61 B 8,02 B 8,39 B 8,70 B
Shareholders' Equity 2,16 B 2,28 B 1,97 B 2,12 B 1,76 B
Total Debt 5,70 B 5,60 B 6,20 B 6,50 B 6,80 B
Cash & Equivalents 368,00 M 135,00 M 21,00 M 61,00 M 189,00 M
Current Assets 656,00 M 541,00 M 468,00 M 857,00 M 963,00 M
Current Liabilities 516,00 M 527,00 M 395,00 M 409,00 M 384,00 M