Gray Media, Inc.

Gray Media, Inc. (GTN) Market Cap

Gray Media, Inc. has a market capitalization of โ€”.

No quote data available.

CEO: Hilton Hatchett Howell Jr.

Sector: Communication Services

Industry: Broadcasting

IPO Date: 2002-08-30

Website: https://graymedia.com

Gray Media, Inc. (GTN) - Company Information

Market Cap: -|Sector: Communication Services

Company Profile

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.

Analyst Sentiment

67%
Buy

From 5 Active Polls

1Y Forecast: $7.00

โ–ฒ +0.0% Potential Upside

Consensus Target Metrics

Low Bound

$7

Median

$7

High Bound

$7

Average

$7

Price & Moving Averages

Loading chart...

๐ŸŽฏ Wall Street Analyst Intelligence Report

1-Year structural target targets, chart projections, and sentiment maps.

Average 1Y Target
$7.00
โ–ฒ +73.27% Upside
Low Target
$7.00
73% Risk
Median Target
$7.00
73% Mid
High Target
$7.00
73% Max

Consensus Trend Projection

Trailing closures vs. 12-month metrics map.

Analyst Vote Distribution

Aggregate institutional coverage sentiment weights.

Sentiment volume allocation data unavailable.

Historical valuation matrix unavailable.

๐Ÿ“˜ Full Research Report

โ„น๏ธ

AI-Generated Research: This report is for informational purposes only.

๐Ÿ“˜ GRAY MEDIA INC (GTN) โ€” Investment Overview

๐Ÿงฉ Business Model Overview

GRAY MEDIA operates local broadcast television stations and monetizes audience access through two primary channels: (1) selling advertising time to local and regional advertisers, and (2) earning retransmission consent revenue from multichannel video programming distributors (MVPDs) (e.g., cable and satellite providers) that carry Grayโ€™s stations. The value chain is anchored in long-lived FCC licenses, branded local news and content relationships, and distribution agreements that translate audience reach into cash flows. Gray also leverages operational scale through centralized sales, engineering, and back-office functions across its station footprint, while using station-level platforms to support ancillary digital offerings.

๐Ÿ’ฐ Revenue Streams & Monetisation Model

  • Retransmission consent fees (more recurring/contracted): Fees tied to carriage of broadcast signals. These tend to behave more like a subscription-like stream than pure advertising, supported by the value MVPDs place on local programming and market coverage.
  • Local/regional advertising (more cyclical): Spot advertising sold by station groups. Advertising demand is influenced by macro conditions and local business activity, but broadcast remains relevant due to broad reach and local content.
  • Political advertising (lumpy/episodic): Election cycles can meaningfully swing revenue, creating volatility but also reinforcing the strategic importance of market coverage and station incumbency.
  • Digital and other ancillary revenue: Revenue streams tied to station websites, streaming extensions, and digital ad products, typically smaller than core ad and retransmission but increasingly important for cross-selling and yield improvement.

Margin drivers generally include the contractual durability of retransmission, the pricing power of local inventory, and operating leverage from shared corporate services and scale-enabled cost management. Content and distribution costs are typically a function of station operations, technical infrastructure, and compensation; scale helps moderate the per-station cost base.

๐Ÿง  Competitive Advantages & Market Positioning

GRAYโ€™s competitive positioning is best described as a regulatory and market-access moat supported by limited supply of licensed local broadcast spectrum/authorizations and strong incumbency in individual markets. The most defensible economics stem from the difficulty of replicating local signal reach and must-have carriage value.

  • Regulatory barriers (FCC licensing / ownership constraints): Broadcasters operate under long-lived licenses and subject to FCC processes that create friction for new entrants at scale.
  • Distribution entrenchment (retransmission leverage): MVPDs rely on local broadcast stations for audience satisfaction and regulatory obligations (e.g., market carriage dynamics). That creates negotiation leverage for station owners during renewal cycles.
  • Operational scale cost advantage: Consolidation across engineering, sales, and corporate functions lowers unit costs versus smaller operators with less volume pooling.
  • Intangible asset base (local brand + audience habits): Local news and market-specific programming build repeat viewership and advertiser relationships that are difficult to recreate quickly.

Competitive benchmarking:

  • Nexstar Media Group โ€” Similar large-scale owner/operator of broadcast stations. Nexstar competes for affiliation and retransmission negotiations with a comparable focus on market consolidation.
  • Sinclair Broadcast Group โ€” Broad station ownership with additional content and network affiliations. Sinclair can have differentiated programming strategies, but its scale and market mix compete directly with Gray where both seek retransmission and advertising share.
  • TEGNA โ€” Another major station group with substantial market presence. TEGNAโ€™s portfolio strategy differs in market weighting and affiliations, but it also competes in the same local inventory and retransmission negotiations.

Compared with these rivals, GRAYโ€™s market focus emphasizes dense station groupings and operational centralization, which supports pricing discipline in local advertising and disciplined cost structure. The underlying moat remains rooted in local broadcast market access rather than national network scale.

๐Ÿš€ Multi-Year Growth Drivers

  • Retransmission value persistence: Broadcast stations provide reliable local reach, and MVPDs continue to rely on them to satisfy subscriber expectations. Renewals and carriage negotiations can sustain cash generation even when advertising is uneven.
  • Digital monetization at the station level: Increased use of owned-and-operated digital inventory can improve ad targeting and yield, while cross-selling with broadcast inventory supports revenue per customer.
  • Local advertising resilience through fragmentation: As advertising budgets fragment across platforms, local broadcast remains a direct route to regional customers with measurable reach.
  • Industry consolidation and cost discipline: The sectorโ€™s M&A cycle can drive incremental free cash flow through synergies (engineering, news production efficiencies, sales systems) and disciplined capex.
  • Political advertising as a structural recurring โ€œeventโ€: Elections are periodic, but station incumbency and market coverage position owners to capture that demand.

โš  Risk Factors to Monitor

  • Advertising cyclicality: Local and regional ad spend is sensitive to economic conditions, affecting cash flow stability.
  • Retransmission negotiation risk: Carriage disputes, changes in MVPD economics, or shifts in regulation can pressure fee levels or churn timing.
  • Regulatory and policy uncertainty: FCC ownership rules, carriage obligations, and content/technical rule changes can alter economics or introduce compliance costs.
  • Technological substitution: Viewer migration toward streaming and on-demand platforms can reduce broadcast reach over time, pressuring both ad pricing and retransmission relevance.
  • Leverage and capital allocation: The sectorโ€™s deal-driven history can leave owners exposed to refinancing risk, cost inflation, and return-on-capital discipline.
  • Spectrum and operational capex requirements: Broadcast infrastructure must be maintained and modernized; unplanned technology spend can dilute returns.

๐Ÿ“Š Valuation & Market View

Equity valuation for broadcast station operators typically centers on enterprise value relative to EBITDA and discounted cash flow frameworks that emphasize the durability of retransmission revenue and the normalization of advertising cycles. Key valuation sensitivities include:

  • Retransmission earnings profile: Stability, renewal trajectory, and carriage outcomes influence perceived quality.
  • Margin structure and operating leverage: Cost discipline, synergies from scale, and controllable station expenses drive valuation multiples.
  • Capital structure: Leverage affects equity risk, especially through refinancing and interest-rate sensitivity.
  • Advertising environment: Markets that can demonstrate resilience (local advertiser base, pricing power, cross-platform monetization) typically warrant a higher multiple.

๐Ÿ” Investment Takeaway

GRAY MEDIA offers a defensible long-duration cash flow model grounded in local broadcast market access, distribution entrenchment via retransmission, and scale-enabled cost advantages. The investment thesis is strongest for investors who underwrite steady retransmission economics, realistic advertising normalization, and continued operational efficiency gainsโ€”while explicitly monitoring regulatory, technological substitution, and leverage-related risk.


โš  AI-generated โ€” informational only. Validate using filings before investing.

๐Ÿ“Š AI Financial Analysis

Powered by StockMarketInfo
Earnings Data: Q Ending 2026-03-31

"GTN reported Q1โ€™26 revenue of $768.0M and net loss of $(0.34)M (EPS: $(0.0035)). Revenue was down -3.0% QoQ (from $792.0M in Q4โ€™25) and -1.8% YoY (vs. $782.0M in Q1โ€™25). Net income improved meaningfully QoQ (from $(10.0)M in Q4โ€™25 to $(0.34)M in Q1โ€™26) and modestly YoY (from $(9.0)M in Q1โ€™25 to $(0.34)M), signaling reduced earnings pressure. Margins: despite very high reported gross margin ratio (95.8%), profitability remained weak at the bottom line; operating income was $81.0M (operating margin 10.5%), but pre-tax income was still negative at $(28.0)M (net margin -0.04%). Over the 4-quarter window, reported net margins were persistently negative (losses in each quarter), but the most recent quarter shows a notable inflection versus Q4โ€™25. Cash flow: operating cash flow was $1.0M and free cash flow was $(18.0)M, with dividends paid of $(9.0)M and cash decreasing to $259.0M (-109.0M sequentially). Balance sheet: total assets were $10.32B, with equity at $2.11B. Leverage appears lower on a net-debt basis (net debt $(192.0)M vs. net debt $5.45B in Q4โ€™25), but the series shows large balance sheet volatility that warrants caution. Total shareholder returns: the stock price is $5.91, up +76.95% over 1 year (well above +20%), and the dividend yield is ~2.1%, supporting total return despite ongoing losses."

Revenue Growth

Fair

Revenue was -3.0% QoQ ($792.0M to $768.0M) and -1.8% YoY ($782.0M to $768.0M), indicating mild contraction and no clear acceleration.

Profitability

Neutral

Operating income improved QoQ ($116.0M to $81.0M is lower, but net loss narrowed sharply from $(10.0)M to $(0.34)M). YoY net loss also improved ($(9.0)M to $(0.34)M). Net margins remain slightly negative, so profitability quality is still weak.

Cash Flow Quality

Caution

Q1โ€™26 operating cash flow was only $1.0M and free cash flow was $(18.0)M, while dividends were $(9.0)M and cash fell sequentially. Cash generation is currently insufficient to comfortably fund outflows.

Leverage & Balance Sheet

Positive

Total assets were $10.32B with equity of $2.11B. Net debt improved substantially to $(192.0)M from $5.45B in Q4โ€™25, suggesting a stronger liquidity position, though the reported balance sheet trajectory is volatile across quarters.

Shareholder Returns

Good

Strong capital appreciation: +76.95% 1-year price change (momentum >20%). Dividend yield is ~2.1%, supporting total shareholder return despite losses.

Analyst Sentiment & Valuation

Fair

Valuation support is moderate: dividend yield is positive, but earnings are negative. Price-to-sales is ~0.55; analyst consensus price target is $8 (above $5.91 current), implying upside but not strong fundamental earnings backing.

Disclaimer:This analysis is AI-generated for informational purposes only. Accuracy is not guaranteed and this does not constitute financial advice.

Fundamentals Overview

Loading fundamentals overview...

Gray delivered Q1 strength despite an April-long DISH blackout resolved late in the quarterโ€™s life cycle. Management reported $768M revenue (high end of guidance) and $154M adjusted EBITDA, with broadcasting expenses down $22M YoY. Political revenue landed at $30M (high end) and is expected to ramp in Q2 to $60Mโ€“$70M. Core advertising was flat YoY but guided to mid-single-digit decline in Q2, driven by macro-driven advertiser delays and programming rotation headwinds. Retransmission is the key swing factor: Q1 net retrans fell $4M YoY and blackout impact was not in the guide, but management raised/maintained outlook by emphasizing better subscriber trends and renewal-driven pricing/terms. Full-year 2026 net retrans is expected to grow with inflationary-type organic growth even with the blackout, plus acquired station contributions. Balance-sheet liquidity is >$1B with manageable leverage and early revolver flexibility. Regulatory timing remains a gating risk, with DOJ/FCC review intensity and potential state AG antitrust uncertainty.

AI IconGrowth Catalysts

  • Winter Olympics lifted core advertising; core up 2% in Q1 with boost vs 2025
  • Political advertising at high end of guidance: $30M in Q1; management expects Q2 political $60Mโ€“$70M
  • Retransmission momentum: Q2 guide reflects blackout impact and adds station acquisitions completed in Q1; full-year 2026 net retrans expected to resume low-single-digit inflationary-type growth
  • Sports programming expansion across broadcast networks (19 MLB teams on 16 broadcast sports networks; plus NBA/NHL/WNBA and NCAA/minor league)
  • Assembly Studios monetization: CBS Beyond the Gates renewed for two additional seasons; Tennis Channel/TGL to host all 52 matches in 2026 with broadcasts on WANF and Peachtree Sports

Business Development

  • Resolved DISH distribution blackout via a new multi-year agreement (first extended blackout in Gray history)
  • Negotiated retransmission consent renewals with three largest traditional MVPDs representing ~39% of traditional MVPD footprint
  • Expanded MVPD agreements with two virtual MVPDs covering independent stations carrying professional sports
  • Acquisitions: acquired WBBJ (Jackson, TN) from Bahakel; completed TV station acquisitions in 10 markets from Allen Media Group; closed acquisitions in three markets from Block Communications
  • Anticipate closing remaining transactions with E.W. Scripps and Sagamore Hill in next few weeks
  • RYCOM Sports partnership with Atlanta Braves as live production team for BravesVision (all non-national games; includes 25 games on WANF and across Southeast broadcast sports networks)

AI IconFinancial Highlights

  • Total revenue: $768M, high end of guidance
  • Total operating expenses (excluding D&A, impairment, gain/loss on disposal): $622M; $7M below Q1 2025 and broadcasting expenses down $22M vs Q1 2025
  • Net loss attributable to common stockholders: $(0.330)M
  • Adjusted EBITDA: $154M in Q1 2026
  • Political advertising revenue: $30M (high end of guidance); $26M in 2022 midterm cycle comparator
  • Core advertising: approx. flat vs 2025; up 2% during quarter driven by Winter Olympics
  • Q2 core ad softness expected: down mid-single digits vs Q2 2025 (Middle East/oil volatility impacting advertiser timing; NCAA Final Four rotating away from CBS)
  • Broadcasting station operating expenses (ex-network affiliation fees): up 4% YoY in Q1; Q2 guidance down 3% at midpoint vs 2025
  • Corporate expenses above guidance due to legal costs for M&A regulatory approvals; expected to normalize upon completing transactions
  • Net retransmission revenue: down $4M in Q1 2026 vs Q1 2025; blackout impact was not anticipated in Q1 guide

AI IconCapital Funding

  • Liquidity: over $1.0B at end of Q1
  • Leverage (as of 03/31/2026): 2.56x consolidated first-lien net leverage; 3.79x consolidated secured net leverage; 5.94x consolidated total net leverage (amended senior credit agreement; includes pro forma impact of four station acquisitions)
  • Revolver: undrawn after yesterdayโ€™s acquisition close
  • Working capital swing: ~$850M swing in Q1 due to payment of accrued interest
  • Term loan F: repaid $10M balance on 2026-04-02 (scheduled to mature 2029)
  • CapEx: $19M in Q1 vs $15M in Q1 2025; maintaining $140M company-wide CapEx estimate for 2026 (back-end weighted vs political cash inflow timing)
  • No explicit buyback disclosed in transcript

AI IconStrategy & Ops

  • Smart cost management: investing in team/tools to compete while reducing costs; broadcasting expenses down $22M YoY in Q1; Q2 broadcasting expense guidance down 3% at midpoint
  • Corporate normalization: corporate expense elevated due to legal costs tied to M&A regulatory approvals; expected to normalize after transactions close
  • Digital transformation: transition of all digital apps/websites to Quickplay platform; local direct business growth accelerated to 15% over same period in 2025
  • Automation/AI: AI described as time-saving multiplier for sales and news; frees content teams and supports accelerated pipelines/prospecting
  • Assembly Studios usage: CBS day soap filming at Assembly; Tennis Channel/TGL hosted in 30k sq ft soundstage; live audience up to 500; some key matches broadcast on WANF and Peachtree Sports

AI IconMarket Outlook

  • Q2 2026 core ad revenue guidance: down mid-single digits vs Q2 2025
  • Q2 2026 political revenue guidance: $60Mโ€“$70M
  • Q2 2026 broadcasting expenses guidance: down 3% at midpoint vs 2025
  • Q2 net retransmission guide: incorporates blackout and excludes post-Q1 acquisitions except four stations acquired in first quarter; guidance reflects all 2026 MVPD renewals negotiated
  • Full-year 2026 net retransmission revenue outlook: net retrans expected to grow with inflationary-type organic growth even with blackout; line of sight to growth for full-year 2026 before adjusting for acquisition contributions

AI IconRisks & Headwinds

  • Advertiser commitment delays from Middle East situation and oil-price volatility reducing visibility into core advertising (Q2 softness)
  • Programming/category headwind: NCAA Final Four rotating away from CBS (impact to core)
  • Consumer-category weakness: consumer goods and discount department stores particularly weak
  • Blackout disruption risk: April full-month blackout impact reduced retrans in Q1/Q2; terms resolved but creates quarter-to-quarter variability
  • Regulatory/transaction timing risk: DOJ/FCC review intensity; potential state AG antitrust theories and uncertainty under new/novel theories
  • Expense normalization timing: Q1 corporate/legal costs elevated and can distort run-rate; back-half includes acquired station expense roll-in under normal SEC reporting

Q&A: Analyst Interest

  • Net retransmission outlook mechanics: Management confirmed the Q2/net retrans guidance was raised and is driven by better underlying subscriber trends and improved contract terms achieved in renewals, not by changing the blackout assumption; blackout remains unfortunate but is portfolio-managed alongside organic and acquired flows.
  • Regulatory process pace and transaction risk: Management explained DOJ review intensity pushed timing after submitting millions of documents, with FCC waiting for DOJ; they are encouraged by improved regulator understanding post major and smaller deals. They noted state AG antitrust theories could add novel uncertainty to future M&A decisions.
  • Unprecedented DISH retrans negotiation risk: Management refused to comment on specific contract provisions but said they had never seen such a non-negotiable control line in a long retrans history. They view it as a one-off and do not expect other MVPDs to seek similar control over broadcast operations.

Sentiment: MIXED

Note: This summary was synthesized by AI from the GTN Q1 2026 (ended 2026-03-31; call dated 2026-05-07) earnings transcript. Financial data is complex; please verify all metrics against official SEC filings before making investment decisions.

Loading financial data and tables...
ยฉ 2026 Stock Market Info โ€” Gray Media, Inc. (GTN) Financial Profile