Gray Television (GTN)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $466M, Gray Television's free cash flow of $181M (fiscal 2025) would need to grow about -25% a year for the stock to be worth today's price. That is slower than the company has grown its free cash flow over the last 9 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Gray Television's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from GTN's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Gray Television's 10-K filings. Ten years of the full income statement, balance sheet and cash flow.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $2.4B | $3.7B | $3.3B | $3.6B | $3.1B |
| Net income | $90M | $455M | -$76M | $375M | -$85M |
| Free cash flow | $93M | $393M | $300M | $608M | $181M |
| EPS (diluted) | $0.40 | $4.33 | -$1.39 | $3.36 | -$1.41 |
| Operating margin | 15.8% | 26.9% | 11.7% | 23.4% | 12.7% |
Where the revenue comes from
Revenue by segments, fiscal 2025. Every breakdown, year by year.
Superinvestors who own GTN
From each investor's latest 13F filing (what a 13F shows). 3 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Bill Miller Miller Value Partners |
Added | $29M | 6.8% | Q2 2026 |
| Cliff Asness AQR Capital Management |
Trimmed | $5M | 0.00% | Q2 2026 |
| Mario Gabelli GAMCO Investors |
Trimmed | $1M | 0.01% | Q2 2026 |
Insider buying
Open-market purchases by Gray Television's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when GTN trades at or below it.
New accounts get 7 days of Pro, price alerts included. No card needed.
In the full deep dive
Questions
What growth does Gray Television's stock price imply?
At a market value of $466M, Gray Television would need its free cash flow to grow about -25% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 9 years its free cash flow grew 1% a year.
Are Gray Television insiders buying the stock?
No open-market insider purchases of GTN in the last 12 months, according to SEC Form 4 filings.
Which superinvestors own Gray Television?
3 of the superinvestors Investingly tracks hold GTN in their latest 13F, including Bill Miller, Cliff Asness, Mario Gabelli.
Prices and ratios as of Oct 11, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.