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 $3.5B
LTM EBITDA $1.0B
$6.6B
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 of $3.5B and a last 12-month EBITDA of $1.0B.
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| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $3.3B | $3.6B | XXX | XXX | XXX |
| Gross Profit | $1.4B | $898M | XXX | XXX | XXX |
| Gross Margin | 44% | 25% | XXX | XXX | XXX |
| EBITDA | $734M | $1.3B | XXX | XXX | XXX |
| EBITDA Margin | 22% | 35% | XXX | XXX | XXX |
| Net Profit | $455M | -$76.0M | XXX | XXX | XXX |
| Net Margin | 14% | -2% | XXX | XXX | XXX |
| Net Debt | $6.4B | $6.1B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Gray Media's stock price is $4.
Gray Media has current market cap of $377M, and EV of $6.6B.
See Gray Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $6.6B | $377M | XXX | XXX | XXX | XXX | $2.20 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Gray Media has market cap of $377M and EV of $6.6B.
Gray Media's trades at 1.9x LTM EV/Revenue multiple, and 6.4x LTM EBITDA.
Analysts estimate Gray Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Gray Media and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $6.6B | XXX | XXX | XXX |
| EV/Revenue | 1.8x | XXX | XXX | XXX |
| EV/EBITDA | 5.2x | XXX | XXX | XXX |
| P/E | 1.0x | XXX | XXX | XXX |
| P/E/Growth | -0.1x | XXX | XXX | XXX |
| EV/FCF | 10.8x | 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.
Sign UpGray Media's NTM/LTM revenue growth is -5%
Gray Media's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $39K for the same period.
Over next 12 months, Gray Media's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Gray Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Gray Media and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 11% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 35% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 74% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 30% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $39K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 10% | XXX | 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.
Sign Up| 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 $377M |
| What is the current revenue of Gray Media? | Gray Media's last 12-month revenue is $3.5B. |
| What is the current EBITDA of Gray Media? | Gray Media's last 12-month EBITDA is $1.0B. |
| What is the current EV/Revenue multiple of Gray Media? | Current revenue multiple of Gray Media is 1.9x. |
| What is the current EV/EBITDA multiple of Gray Media? | Current EBITDA multiple of Gray Media is 6.4x. |
| What is the current revenue growth of Gray Media? | Gray Media revenue growth between 2023 and 2024 was 11%. |
| Is Gray Media profitable? | Yes, Gray Media is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
