USA TODAY Co., Inc. (GCI)

Newspapers: Publishing or Publishing & Printing

Latest Price

$4.55

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $0.01

Book value / share: $1.05

Formula: √(22.5 × EPS × BVPS)

Graham Number

$0.49

89% downside

Base FCF: $60M (median of recent 5yr)

Growth: 24%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$22.66

+398% upside

EPS: $0.01

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$0.15

97% downside