Gray Media, Inc. GTN | NYSE

Dividends

Company Overview:

Market Cap: $569.38M
Trailing PE: 13.5x
FWD PE *: 7.9x
Payout Ratio (TTM): 106.5%
52-Week Range: $3.55 - $6.44

* Forward PE is based on street estimates.

7.3 Year GTN Performance Metrics:

Total Return (with DRIP): -58.0% (-11.17% CAGR)
Total Return (no DRIP): -57.7% (-11.07% CAGR)
Share Price: -67.8% (-14.34% CAGR)
Yield on Cost (with DRIP): 2.31%
Total Invested: $10,000
Total Value (with DRIP): $4,198
Total Return $ (with DRIP): -$5,802
Dividend Increase: 0.0% (0.00% CAGR)
Dividend Yield (FWD): 5.51% ($0.32)
GTN 7.3-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
GTN Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
GTN Price CAGR:1Y: 18.33%2Y: 15.04%5Y: -24.00%10Y: -14.34%
GTN Dividend Charts
GTN - Dividends
GTN Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 5.60%
GTN - Dividend Payout Ratio
GTN Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 5.53%5Y: 0.00%10Y: 0.00%
GTN - Dividend to Free Cash Flow Ratio
GTN Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Build Custom Charts
GTN - Chart 1
GTN - Chart 2
GTN - Chart 3

GTN Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue
GTN Revenue CAGR:1Y: 29.77%2Y: 1.15%5Y: 10.09%10Y: 16.87%
Earnings Per Share (EPS)
GTN EPS CAGR:1Y: 0.00%2Y: -3.55%5Y: 0.00%10Y: 0.00%
Net Income
GTN Net Income CAGR:1Y: 0.00%2Y: -9.86%5Y: 0.00%10Y: 0.00%
EBITDA
GTN EBITDA CAGR:1Y: 65.22%2Y: -10.49%5Y: 8.12%10Y: 12.57%
Free Cash Flow
GTN Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Free Cash Flow / Share
GTN Free Cash Flow / Share CAGR:1Y: 0.00%2Y: -38.89%5Y: 51.16%10Y: 6.64%
Operating Income
GTN Operating Income CAGR:1Y: 163.37%2Y: 3.15%5Y: 31.75%10Y: 15.97%
Gross Profit
GTN Gross Profit CAGR:1Y: 416.76%2Y: 63.64%5Y: 0.00%10Y: 0.00%
Shares Outstanding
GTN Shares Outstanding CAGR:1Y: 1.03%2Y: 0.51%5Y: 0.62%10Y: 3.15%
Share Buybacks
GTN Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Stock-Based Comp
GTN Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Expenses
GTN Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Revenue vs Net Income
EPS vs FCF / Share
EPS vs PE Ratio
FCF vs FCF / Share
FCF vs Stock Based Comp
Cash & Debt
Revenue by Segment
GTN Revenue CAGR:1Y: 29.77%2Y: 1.15%5Y: 10.09%10Y: 16.87%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates
GTN Actual Revenue CAGR:1Y: 29.77%2Y: 1.15%5Y: 10.09%10Y: 16.87%
EPS: Actual + Estimates
GTN Actual EPS CAGR:1Y: 0.00%2Y: -3.55%5Y: 0.00%10Y: 0.00%
NET INCOME: Actual + Estimates
GTN Actual Net Income CAGR:1Y: 0.00%2Y: -9.86%5Y: 0.00%10Y: 0.00%
EBITDA: Actual + Estimates
GTN Actual EBITDA CAGR:1Y: 65.22%2Y: -10.49%5Y: 8.12%10Y: 12.57%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin
GTN Net Profit Margin CAGR:1Y: 0.00%2Y: -10.93%5Y: 0.00%10Y: 0.00%
Gross Profit Margin
GTN Gross Profit Margin CAGR:1Y: 298.18%2Y: 61.77%5Y: 23.71%10Y: 9.15%
Price to Earnings
GTN Price to Earnings CAGR:1Y: 0.00%2Y: 2.98%5Y: 0.00%10Y: 0.00%
Price To Sales Ratio
GTN Price To Sales Ratio CAGR:1Y: -39.39%2Y: -8.00%5Y: -33.77%10Y: -18.80%
Return on Capital Employed
GTN Return on Capital Employed CAGR:1Y: 156.93%2Y: 4.05%5Y: 24.51%10Y: 1.50%
Return on Invested Capital
GTN Return on Invested Capital CAGR:1Y: 419.63%2Y: 2.22%5Y: 0.00%10Y: 0.00%

Compare stocks side-by-side

GTN Dividends Info:

Annual Dividend: $0.32
Forward Yield: 5.51%
Ex-Dividend Date: 2026-09-15
Lifetime Dividends / Share: $3.88

Projected Future Returns & Dividends for GTN

Based on past 7.3-year performance, here are GTN growth metrics:

Share price CAGR of -14.4%
Dividend CAGR of +0%

Using GTN CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

GTN (DRIP)GTN - No DRIP
Current Price$5.81$5.81
Start Shares1,721.171,721.17
Start Value$10,000$10,000
  
After 10 years:
Final Share Count2,974.341,721.17
Dividends Payment$0.02$0.02
Annual Dividends$201$116
Yield on cost2.01%1.16%
Share Price$1.23$1.23
Total Dividends$3,725$3,017
Final Value$3,652$5,131

Estimated Future Value + Dividends - GTN

NOTE: Above numbers are our estimate based on GTN's Dividend and Price CAGR over past 7.3 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Is GTN's dividend safe, and what is GTN worth?

Pro adds GTN's Dividend Safety Rating, its DCF fair value and the Trend Signal to this page and opens the 27 blurred charts above.

Show GTN's rating and fair value

Company Info

Gray Media, Inc. (GTN) had its IPO on 2002-08-30, and is traded on NYSE stock exchange.

Gray Media, Inc. is a leading television broadcasting entity that manages an extensive portfolio of TV stations and digital assets throughout the United States, reaching 113 distinct television markets. In addition to its primary channels, the company transmits a diverse range of secondary digital networks, including affiliations with major broadcasters like ABC, CBS, NBC, and FOX. Its specialized digital offerings also encompass networks such as CW Plus, MY Network, MeTV, Justice, This TV, Antenna TV, Telemundo, Cozi, Heroes and Icons, and MOVIES! Network. The company further provides localized news and weather channels and offers video program production services. Founded in 1891, Gray Media, Inc. is based in Atlanta, Georgia, and was formerly known as Gray Communications Systems, Inc. before being rebranded as Gray Television, Inc. in August 2002.

GTN website: https://graymedia.com


Loading signals…

DCF Model — GTN

Value from:
Pay up to today
—
vs current price $5.81
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →