Switch theme
Sign up to access all valuation multiples
Gray Media Inc is a multimedia company. The company owns and operates local television stations and digital assets. It also owns Gray Digital Media, a full-service digital agency offering national and local clients digital marketing strategies with digital products and services. Its additional media properties include video production companies Raycom Sports, Tupelo Media Group, and PowerNation Studios, and studio production facilities Assembly Atlanta and Third Rail Studios.
1897
9.5K+
LTM Revenue $3.4B
LTM EBITDA $962M
$6.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Gray Media has a last 12-month revenue (LTM) of $3.4B and a last 12-month EBITDA of $962M.
In the most recent fiscal year, Gray Media achieved revenue of $3.6B and an EBITDA of $1.3B.
Gray Media expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Gray Media valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $3.4B | XXX | $3.6B | XXX | XXX | XXX |
| Gross Profit | $3.4B | XXX | $1.2B | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 34% | XXX | XXX | XXX |
| EBITDA | $962M | XXX | $1.3B | XXX | XXX | XXX |
| EBITDA Margin | 28% | XXX | 35% | XXX | XXX | XXX |
| EBIT | $669M | XXX | $871M | XXX | XXX | XXX |
| EBIT Margin | 19% | XXX | 24% | XXX | XXX | XXX |
| Net Profit | $157M | XXX | $375M | XXX | XXX | XXX |
| Net Margin | 5% | XXX | 10% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $5.5B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Gray Media's stock price is $4.
Gray Media has current market cap of $450M, and EV of $6.7B.
See Gray Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $6.7B | $450M | XXX | XXX | XXX | XXX | $1.64 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Gray Media has market cap of $450M and EV of $6.7B.
Gray Media's trades at 1.8x EV/Revenue multiple, and 5.2x EV/EBITDA.
Equity research analysts estimate Gray Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Gray Media has a P/E ratio of 2.9x.
See valuation multiples for Gray Media and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $450M | XXX | $450M | XXX | XXX | XXX |
| EV (current) | $6.7B | XXX | $6.7B | XXX | XXX | XXX |
| EV/Revenue | 1.9x | XXX | 1.8x | XXX | XXX | XXX |
| EV/EBITDA | 6.9x | XXX | 5.2x | XXX | XXX | XXX |
| EV/EBIT | 10.0x | XXX | 7.6x | XXX | XXX | XXX |
| EV/Gross Profit | 1.9x | XXX | n/a | XXX | XXX | XXX |
| P/E | 2.9x | XXX | 1.2x | XXX | XXX | XXX |
| EV/FCF | 25.9x | XXX | 11.0x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialGray Media's last 12 month revenue growth is -2%
Gray Media's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $39K for the same period.
Gray Media's rule of 40 is 20% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Gray Media's rule of X is 23% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Gray Media and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | -2% | XXX | 0% | XXX | XXX | XXX |
| EBITDA Margin | 28% | XXX | 35% | XXX | XXX | XXX |
| EBITDA Growth | -10% | XXX | -4% | XXX | XXX | XXX |
| Rule of 40 | 20% | XXX | 33% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 23% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.4M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $39K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 10% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Nine Entertainment | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Seven West Media | XXX | XXX | XXX | XXX | XXX | XXX |
| Southern Cross Media | XXX | XXX | XXX | XXX | XXX | XXX |
| BEC World | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Gray Media acquired XXX companies to date.
Last acquisition by Gray Media was XXXXXXXX, XXXXX XXXXX XXXXXX . Gray Media acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Gray Media founded? | Gray Media was founded in 1897. |
| Where is Gray Media headquartered? | Gray Media is headquartered in United States of America. |
| How many employees does Gray Media have? | As of today, Gray Media has 9.5K+ employees. |
| Who is the CEO of Gray Media? | Gray Media's CEO is Mr. Hilton H. Howell,Jr. |
| Is Gray Media publicy listed? | Yes, Gray Media is a public company listed on NYS. |
| What is the stock symbol of Gray Media? | Gray Media trades under GTN.A ticker. |
| When did Gray Media go public? | Gray Media went public in 1996. |
| Who are competitors of Gray Media? | Similar companies to Gray Media include e.g. Nine Entertainment, Sports Entertainment Group, Seven West Media, Southern Cross Media. |
| What is the current market cap of Gray Media? | Gray Media's current market cap is $450M |
| What is the current revenue of Gray Media? | Gray Media's last 12 months revenue is $3.4B. |
| What is the current revenue growth of Gray Media? | Gray Media revenue growth (NTM/LTM) is -2%. |
| What is the current EV/Revenue multiple of Gray Media? | Current revenue multiple of Gray Media is 1.9x. |
| Is Gray Media profitable? | Yes, Gray Media is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Gray Media? | Gray Media's last 12 months EBITDA is $962M. |
| What is Gray Media's EBITDA margin? | Gray Media's last 12 months EBITDA margin is 28%. |
| What is the current EV/EBITDA multiple of Gray Media? | Current EBITDA multiple of Gray Media is 6.9x. |
| What is the current FCF of Gray Media? | Gray Media's last 12 months FCF is $257M. |
| What is Gray Media's FCF margin? | Gray Media's last 12 months FCF margin is 7%. |
| What is the current EV/FCF multiple of Gray Media? | Current FCF multiple of Gray Media is 25.9x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
