← Scroll for more →
Nexstar Media Group, Inc. (NXST)
Television Broadcasting Stations
Latest Price
$170.10
TTM P/E
32.28
Normalized P/E
11.06
TTM Div Yield
4.37%
Fwd Div Yield
4.37%
Book Value
74.17
P/B Ratio
2.29
Valuation metrics
adjust assumptions →EPS: $3.00
Book value / share: $68.06
Formula: √(22.5 × EPS × BVPS)
Graham Number
$67.78
59% downside
Norm. op. income: $1.2B (median of 7yr)
Tax rate: 29%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$76.44
54% downside
Base FCF: $1.1B (median of recent 5yr)
Growth: 10%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$656.86
+295% upside
EPS: $3.00
Target P/E: 11×
Formula: EPS × P/E
P/E Fair Value
$33.00
80% downside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 3.36M | $599.0M | 10.90% | +140.5K | 2026-06-30 |
| Dimensional Fund Advisors LP | 1.43M | $255.0M | 4.65% | +42.8K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 1.43M | $254.0M | 4.63% | -6.1K | 2026-06-30 |
| Vanguard Capital Management LLC | 1.30M | $232.0M | 4.23% | +16.3K | 2026-06-30 |
| Sixth Street Partners Management Company, L.P. | 1.08M | $193.0M | 3.51% | -- | 2026-06-30 |
| Charles Schwab Investment Management Inc | 1.08M | $193.0M | 3.51% | +95.8K | 2026-06-30 |
| State Street Corp | 944.8K | $168.0M | 3.07% | +52.8K | 2026-06-30 |
| Lsv Asset Management | 936.4K | $167.0M | 3.04% | -71.9K | 2026-06-30 |
| FMR LLC | 935.1K | $166.0M | 3.04% | +237.0K | 2026-06-30 |
| Geode Capital Management, LLC | 861.2K | $153.0M | 2.80% | +38.7K | 2026-06-30 |