Three independent discounted-cash-flow-style models value Gray Media, Inc. every trading day. 0 of 3 currently price GTN above its market price.
| Free Cash Flow model | $-21.67 |
| Excess Profit model | $-20.64 |
| Residual Earnings model | $3.40 |
| Dividend Discount model | $5.11 |
| Piotroski F-Score | 3 / 9 |
| Return on invested capital | +3.9% |
| Net debt / EBITDA | 13.6× |
| Gross margin | +100.0% |
| Revenue CAGR | -5.6% |
| Cash conversion | — |
| Dividend yield | +6.9% |
| Buyback yield | -2.1% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open GTN in StockKitty