NEXSTAR MEDIA GROUP, INC. (NXST)
Television Broadcasting Stations · Communication Services · $5.3B
Intrinsic Value (Consensus)
$44.77
Current Price
$172.11
Margin of Safety
-74%
74% Above Intrinsic Value
Value: $45
Price: $172
Valuation Model Estimates
Current Price: $172.11
DCF (Discounted Cash Flow)
$308.48
Graham Number
$67.54
Earnings Power Value
$29.13
Relative Value (P/E)
$60.00
Dividend Discount Model
$22.41
Consensus Value
$44.77
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
38
Profitability
15/25
Strength
12/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 307% (above 200% is risky)
Declining revenue — top line is shrinking
Solid dividend yield (3.1%)
High free cash flow yield (14.1%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $3.00
- EPS (Forward)
- $3.06
- Book Value
- $67.59
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 5.3%
- Debt/Equity
- 307%
- Revenue Growth
- -8.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- 3.1%
- Beta
- 1.00
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-16
Source: Yahoo Finance