Gray MEDIA, Inc. (GTN) intrinsic value & 10-year financials
Gray MEDIA, Inc. (GTN) has a Graham intrinsic value of $111.60 per share. At $4.38 on Oct 17, 2026, the stock trades 96% below that value. Over the last 10 fiscal years revenue grew 16.0% a year to $3.1B, with an average return on invested capital of 7.9%.
- Graham intrinsic value
- $111.60
- Share price (Oct 17, 2026)
- $4.38
- Price vs Graham value
- 96% below
- Market cap
- $424.9M
- Revenue (FY2025)
- $3.1B
- Revenue growth (10-yr CAGR)
- 16.0%
- ROIC (10-yr avg)
- 7.9%
- Free cash flow (FY2025)
- $181.0M
GTN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.1B | -$85.0M | -$1.41 | $181.0M | 12.7% | 3.8% |
| FY2024 | $3.6B | $375.0M | $3.36 | $608.0M | 23.4% | 8.1% |
| FY2023 | $3.3B | -$76.0M | -$1.39 | $300.0M | 11.7% | 4.2% |
| FY2022 | $3.7B | $455.0M | $4.33 | $393.0M | 26.9% | 8.6% |
| FY2021 | $2.4B | $90.0M | $0.40 | $93.0M | 15.8% | 3.0% |
| FY2020 | $2.4B | $410.0M | $3.69 | $542.0M | 31.6% | 11.3% |
| FY2019 | $2.1B | $179.0M | $1.27 | $275.0M | 22.5% | 8.3% |
| FY2018 | $1.1B | $210.8M | $2.37 | $253.3M | 35.9% | 10.5% |
| FY2017 | $882.7M | $262.0M | $3.55 | $145.5M | 33.0% | 13.6% |
| FY2016 | $812.5M | $62.3M | $0.86 | $163.0M | 28.8% | 7.2% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
GRAY MEDIA, INC is a consistent compounder, expanding top-line revenue at 16.0% annually over the past decade.
GRAY MEDIA, INC has historically struggled to out-earn its cost of capital, averaging just 7.9% ROIC.
Over the decade, GRAY MEDIA, INC shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, GRAY MEDIA, INC is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $111.60 per share.