Explore 3 Stock Ideas & Industry Insights Download Free Report

888-969-2592
Shopping Cart 0
countryflagCA
Login

Home CompaniesGray Television Inc

Gray Television Inc

Communication Services Broadcasting
PortfolioPortfolio WatchlistWatchlist
Company price
6.07 USD 0.15 ( 2.53%)
Last update at 2026-11-12T15:50:00Z
VOLUME
457472
Market Cap
492.27M

Momentum Score

…

Gray Media, Inc., a multimedia company, owns and/or operates local television stations and digital assets in the United States. The company operates through Broadcasting, Production Companies, and Other segments. It also owns Gray Digital Media, a digital agency that provides clients with digital marketing strategies; and operates video production companies and studio production facilities. The company was formerly known as Gray Television, Inc. and changed its name to Gray Media, Inc. in July 2002. Gray Media, Inc. was founded in 1891 and is headquartered in Atlanta, Georgia.

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Day Price Range
5.92
Low
6.14
High
52 Week Price Range
3.49
Low
6.21
High

Momentum Score

…
Loading momentum score…

A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.

Score - Rating
>= 1 - Low / > 1 but < 2 - Below Average / > 2 but < 3 - Average / > 3 but < 4 - Above Average / > 4 - High
AI Summary

Gray Television operates a large portfolio of local television stations and digital media properties across the United States, producing local news, sports and entertainment programming and selling advertising and retransmission rights. Its long-term growth may be supported by scale-driven retransmission consent and political advertising, expansion of local digital marketing services and selective acquisitions, which could support stable cash flow and market position.

Investors should monitor exposure to advertising and political revenue cyclicality, cord-cutting and retransmission negotiation risk, potential regulatory constraints and elevated leverage from acquisition activity.

Risk Score
Medium

Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.

Key Metrics*

Previous Close
5.92
Dividend Yield
6.61%
Revenue TTM
3148.00M
Revenue Per Share
32.12
Gross Profit TTM
820.00M
Debt / Equity
2.07
ROE
-0.94%
Net Debt
5445.00M
ROCE
3.64%
Diluted EPS TTM
-0.58

Key Financials*

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax -113.00M 492.00M -82.00M 614.00M 168.00M
Net income -85.00M 375.00M -76.00M 455.00M 90.00M
Selling general administrative 113.00M 104.00M 112.00M 102.00M 88.00M
Selling and marketing expenses - - 2.00M - -
Gross profit 2991.00M 1244.00M 898.00M 1428.00M 803.00M
Reconciled depreciation 264.00M 297.00M 378.00M 384.00M 259.00M
Ebit 361.00M 977.00M 358.00M 990.00M 381.00M
Ebitda 598.00M 1246.00M 697.00M 1322.00M 707.00M
Depreciation and amortization 237.00M 269.00M 339.00M 332.00M 326.00M
Non operating income net other - - - -4.00M -8.00M
Operating income 392.00M 851.00M 383.00M 990.00M 381.00M
Other operating expenses 2703.00M 2793.00M 2898.00M 2686.00M 1919.00M
Interest expense 474.00M 485.00M 440.00M 354.00M 205.00M
Tax provision -28.00M 117.00M 55.00M 159.00M 78.00M
Interest income 474.00M 485.00M 440.00M 354.00M 205.00M
Net interest income -474.00M -485.00M -424.00M -354.00M -205.00M
Income tax expense -28.00M 117.00M -6.00M 159.00M 78.00M
Total revenue 3095.00M 3644.00M 3281.00M 3676.00M 2413.00M
Total operating expenses 2599.00M 393.00M 515.00M 438.00M 309.00M
Cost of revenue 104.00M 2400.00M 2383.00M 2248.00M 1610.00M
Total other income expense net -505.00M -359.00M -465.00M -376.00M -213.00M
Net income from continuing ops -85.00M 375.00M 119.00M 455.00M 90.00M
Net income applicable to common shares -137.00M 323.00M -128.00M 403.00M 38.00M
Preferred stock and other adjustments - - - 52.00M 52.00M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 10440.00M 10542.00M 10640.00M 11152.00M 11108.00M
Intangible assets 5466.00M 5601.00M 5735.00M 5967.00M 6128.00M
Other current assets 77.00M 63.00M 84.00M 81.00M 35.00M
Total liab 7635.00M 7609.00M 8019.00M 8386.00M 8701.00M
Total stockholder equity 2805.00M 2933.00M 2621.00M 2766.00M 2407.00M
Other current liab 305.00M 388.00M 301.00M 305.00M 287.00M
Common stock 1277.00M 1255.00M 1224.00M 1195.00M 1166.00M
Capital stock 1927.00M 1905.00M 1874.00M 1845.00M 1816.00M
Retained earnings 1205.00M 1375.00M 1084.00M 1242.00M 869.00M
Other liab - - - 1469.00M 1514.00M
Good will 2642.00M 2642.00M 2643.00M 2663.00M 2649.00M
Other assets 64.00M 46.00M -131.00M 19.00M 16.00M
Cash 368.00M 135.00M 21.00M 61.00M 189.00M
Total current liabilities 516.00M 527.00M 395.00M 409.00M 384.00M
Current deferred revenue 20.00M 29.00M 23.00M 24.00M 14.00M
Net debt 5445.00M 5558.00M 6219.00M 6472.00M 6638.00M
Short term debt 12.00M 30.00M 26.00M 25.00M 24.00M
Short long term debt 2.00M 20.00M 15.00M 15.00M 15.00M
Short long term debt total 5813.00M 5693.00M 6240.00M 6533.00M 6827.00M
Other stockholder equity -323.00M -317.00M -314.00M -309.00M -251.00M
Property plant equipment 1575.00M 1646.00M 1676.00M 1466.00M 1165.00M
Total current assets 656.00M 541.00M 468.00M 857.00M 963.00M
Long term investments 37.00M 66.00M 85.00M 105.00M 117.00M
Net tangible assets - - - 2766.00M -6370.00M
Net receivables 211.00M 343.00M 363.00M 672.00M 645.00M
Long term debt 5742.00M 5601.00M 6145.00M 6441.00M 6745.00M
Inventory - 17.00M 18.00M 43.00M 94.00M
Accounts payable 144.00M 75.00M 23.00M 55.00M 59.00M
Accumulated other comprehensive income -4.00M -30.00M -23.00M -12.00M -27.00M
Common stock total equity - - - 1195.00M 1166.00M
Retained earnings total equity - - - 1242.00M 869.00M
Treasury stock - - - -309.00M -251.00M
Non currrent assets other 64.00M 46.00M 33.00M -1435.00M 16.00M
Non current assets total 9784.00M 10001.00M 10172.00M 10295.00M 10145.00M
Capital lease obligations 69.00M 72.00M 80.00M 78.00M 72.00M
Long term debt total 5742.00M 5601.00M 6145.00M 6441.00M 6745.00M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments 24.00M -28.00M -400.00M -16.00M -49.00M
Change to liabilities - - - 17.00M 22.00M
Total cashflows from investing activities -63.00M -28.00M -291.00M -503.00M -3534.00M
Net borrowings 123.00M -474.00M -310.00M -315.00M 2800.00M
Total cash from financing activities 7.00M -609.00M -397.00M -454.00M 2650.00M
Change to operating activities - - - 17.00M 18.00M
Net income -85.00M 375.00M -76.00M 455.00M 90.00M
Change in cash 233.00M 114.00M -40.00M -128.00M -584.00M
Begin period cash flow 135.00M 21.00M 61.00M 189.00M 773.00M
End period cash flow 368.00M 135.00M 21.00M 61.00M 189.00M
Total cash from operating activities 289.00M 751.00M 648.00M 829.00M 300.00M
Depreciation 237.00M 297.00M 376.00M 384.00M 259.00M
Other cashflows from investing activities -18.00M -1.00M 71.00M -51.00M -3278.00M
Dividends paid 85.00M 84.00M 82.00M -82.00M -83.00M
Change to inventory - - - - -51.00M
Change to account receivables 132.00M 13.00M 334.00M -26.00M -30.00M
Sale purchase of stock - -4.00M -5.00M -50.00M -30.00M
Other cashflows from financing activities -5.00M -47.00M -5.00M -7.00M -37.00M
Change to netincome - - - -49.00M -18.00M
Capital expenditures 108.00M 143.00M 348.00M 436.00M 207.00M
Change receivables - - - -26.00M -30.00M
Cash flows other operating - - - 33.00M -34.00M
Cash and cash equivalents changes - - - -128.00M -584.00M
Change in working capital 91.00M 180.00M 325.00M -3.00M -50.00M
Stock based compensation 22.00M 22.00M 30.00M 31.00M 22.00M
Other non cash items 80.00M -114.00M 84.00M -18.00M 1.00M
Free cash flow 181.00M 608.00M 300.00M 393.00M 93.00M

Peer Comparison*

Sector: Communication Services Industry: Broadcasting

Stock Name
Change
(USD)
Price
(USD)
Trailing
PE (x)
Forward
PE (x)
Price Sales
TTM (x)
Price to Book Value (x)
Enterprise Value
to Revenue (x)
Enterprise Value
to EBITDA (x)
GTN
Gray Television Inc		 0.15
2.53%		 6.07 - 2.38 0.16 0.24 2.17 10.16
SKPJF
SKY Perfect JSAT Holdings Inc.		 -
-%		 12.12 43.03 - 0.05 3.32 4.16 10.36
RGLXF
RTL Group S.A		 -
-%		 41.00 22.53 7.12 1.01 1.39 1.10 8.01
RGLXY
RTL Group SA ADR		 -0.11
3.18%		 3.35 50.86 11.05 0.88 1.17 1.03 11.21
NXST
Nexstar Broadcasting Group Inc		 -0.01
0.00%		 209.73 32.28 9.06 0.89 2.32 2.86 11.02

Profile*

Gray Television Inc

Gray Media, Inc., a multimedia company, owns and/or operates local television stations and digital assets in the United States. The company operates through Broadcasting, Production Companies, and Other segments. It also owns Gray Digital Media, a digital agency that provides clients with digital marketing strategies; and operates video production companies and studio production facilities. The company was formerly known as Gray Television, Inc. and changed its name to Gray Media, Inc. in July 2002. Gray Media, Inc. was founded in 1891 and is headquartered in Atlanta, Georgia.

4370 Peachtree Road, NE, Atlanta, GA, United States, 30319

404 504 9828

https://graymedia.com

9165

Name Title Year Born
Mr. Hilton Hatchett Howell Jr. Exec. Chairman & CEO 1962
Mr. Donald Patrick LaPlatney Pres, Co-CEO & Director 1960
Mr. James C. Ryan Exec. VP & CFO 1961
Mr. Robert Lawrence Smith Exec. VP & COO 1963
Mr. Kevin P. Latek Exec. VP, Chief Legal & Devel. Officer and Sec. 1971
Mr. Jackson S. Cowart IV Sr. VP & Chief Accounting Officer NA
Mr. David Burke Sr. VP & Chief Technology Officer NA
Ms. Charlie Effinger VP of Corp. Devel. NA
Ms. Karen Youger Sr. VP of Sales Operations NA
Ms. Meg Little Group Director of Marketing & Client Services NA

Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

Kalkine

3 Mining Stock
Ideas Report

Download a free report with stock ideas and industry insights for general information.

Download Free Report Now → sector image

Top Stocks by Market Cap*

CJT
CAD 111.15
+12.71%
CLS
CAD 374.20
+8.33%
GRZ
CAD 4.90
+7.46%
CTC-A
CAD 218.05
+6.38%
FEC
CAD 7.42
+5.85%
TF
CAD 4.13
-19.65%
TLO
CAD 5.98
-15.06%
FSZ
CAD 2.45
-14.04%
XNDU
CAD 3.60
-8.86%
ITR
CAD 2.75
-8.50%

Equity Sectors*

  • Basic Materials

    -2.63%

  • Communication Services

    -0.79%

  • Consumer Cyclical

    +0.08%

  • Consumer Defensive

    -0.12%

  • Energy

    +0.52%

  • Financial Services

    -1.15%

  • Healthcare

    -1.74%

  • Industrials

    -0.64%

  • Real Estate

    -0.12%

  • Technology

    -0.51%

  • Utilities

    -0.02%

Note: Daily price change (%) by sector excluding stocks with +/-90% daily price change. Companies above $500 million market capitalization are considered.

Support

Hi! How can we help you today?

Loading…