Stock NXST NEXSTAR MEDIA GROUP, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nexstar Media Group, Inc.

Equities

NXST

US65336K1034

Broadcasting

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
158.9 USD -1.28% Intraday chart for Nexstar Media Group, Inc. -3.83% +1.38%
Apr. 26 Nexstar Media Group Maintains Quarterly Dividend at $1.69 a Share, Payable May 24 to Shareholders as of May 10 MT
Apr. 26 Nexstar Media Group, Inc. Declares Quarterly Cash Dividend, Payable on May 24, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,410 4,809 6,174 6,600 5,319 5,312 - -
Enterprise Value (EV) 1 13,670 12,325 13,398 13,348 12,021 11,534 11,351 9,881
P/E ratio 24.4 x 6.29 x 7.95 x 7.24 x 16.3 x 6.39 x 9.58 x 5.2 x
Yield 1.54% 2.05% 1.85% - 3.44% 4.25% 4.67% 4.64%
Capitalization / Revenue 1.78 x 1.07 x 1.33 x 1.27 x 1.08 x 0.95 x 1.03 x 0.95 x
EV / Revenue 4.5 x 2.74 x 2.88 x 2.56 x 2.44 x 2.07 x 2.2 x 1.77 x
EV / EBITDA 15.2 x 6.32 x 7.06 x 6 x 8.18 x 5.4 x 6.8 x 4.69 x
EV / FCF 26.2 x 9.45 x 10.7 x 10.7 x 12 x 8.83 x 11.3 x 7.31 x
FCF Yield 3.81% 10.6% 9.34% 9.33% 8.32% 11.3% 8.84% 13.7%
Price to Book 2.73 x 1.95 x 2.16 x - 2.29 x 2.04 x 1.91 x -
Nbr of stocks (in thousands) 46,139 44,045 40,891 37,708 33,931 33,429 - -
Reference price 2 117.2 109.2 151.0 175.0 156.8 158.9 158.9 158.9
Announcement Date 2/26/20 2/23/21 2/22/22 2/28/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,039 4,501 4,648 5,211 4,933 5,575 5,152 5,568
EBITDA 1 898.1 1,951 1,897 2,223 1,469 2,134 1,670 2,107
EBIT 1 622.4 1,361 1,175 1,312 708 1,399 969.5 1,467
Operating Margin 20.48% 30.24% 25.29% 25.18% 14.35% 25.1% 18.82% 26.35%
Earnings before Tax (EBT) 1 373.3 1,105 1,093 1,217 401 1,038 619 1,124
Net income 1 230.3 811.4 834.6 971.1 346 814.6 503.9 875
Net margin 7.58% 18.03% 17.95% 18.64% 7.01% 14.61% 9.78% 15.72%
EPS 2 4.800 17.37 18.98 24.16 9.640 24.89 16.60 30.53
Free Cash Flow 1 520.9 1,305 1,251 1,246 1,000 1,306 1,004 1,351
FCF margin 17.14% 28.98% 26.92% 23.91% 20.27% 23.43% 19.49% 24.27%
FCF Conversion (EBITDA) 58% 66.86% 65.97% 56.04% 68.07% 61.2% 60.13% 64.12%
FCF Conversion (Net income) 226.22% 160.77% 149.93% 128.28% 289.02% 160.35% 199.22% 154.41%
Dividend per Share 2 1.800 2.240 2.800 - 5.400 6.758 7.417 7.381
Announcement Date 2/26/20 2/23/21 2/22/22 2/28/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,157 1,246 1,210 1,245 1,269 1,487 1,257 1,240 1,132 1,304 1,290 1,312 1,389 1,589 1,286
EBITDA 1 410.4 496.1 642.7 486.3 488.8 598.2 491 331 236 411 522.7 443.1 481.9 676.5 495.5
EBIT 1 277.4 324.8 329.4 333.4 355.3 294 204 179 94 230 255.8 267.7 334.8 515.9 219.8
Operating Margin 23.97% 26.07% 27.22% 26.78% 28% 19.78% 16.23% 14.44% 8.3% 17.64% 19.84% 20.4% 24.1% 32.46% 17.09%
Earnings before Tax (EBT) 1 235 328.9 303.9 298.1 369.4 245.7 130 110 14 147 163.9 176.2 239 419.3 120.8
Net income 1 169.6 264 251.6 227.5 288.7 203.3 111 96 25 115 133.1 148.4 188.2 328.2 100.2
Net margin 14.66% 21.19% 20.79% 18.27% 22.75% 13.67% 8.83% 7.74% 2.21% 8.82% 10.32% 11.31% 13.55% 20.65% 7.79%
EPS 2 3.900 6.190 5.990 5.560 7.300 5.300 2.970 2.640 0.7000 3.320 3.969 4.527 5.862 10.53 3.570
Dividend per Share 2 - - 0.9000 0.9000 0.9000 - 1.350 1.350 1.350 1.350 1.690 1.690 1.690 1.690 -
Announcement Date 11/2/21 2/22/22 5/10/22 8/4/22 11/8/22 2/28/23 5/9/23 8/8/23 11/8/23 2/28/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 8,261 7,515 7,224 6,747 6,702 6,222 6,039 4,569
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 9.197 x 3.852 x 3.809 x 3.036 x 4.562 x 2.915 x 3.617 x 2.169 x
Free Cash Flow 1 521 1,305 1,251 1,246 1,000 1,306 1,004 1,351
ROE (net income / shareholders' equity) 11.9% 35.7% 31.1% 34.5% 13.7% 45.2% 30.3% 24.5%
ROA (Net income/ Total Assets) 2.19% 5.92% 6.26% 7.49% 2.8% 10.8% 8.23% 5.6%
Assets 1 10,526 13,697 13,334 12,972 12,378 7,537 6,121 15,624
Book Value Per Share 2 43.00 56.10 69.90 - 68.40 78.10 83.30 -
Cash Flow per Share 2 8.710 26.80 27.60 34.90 27.90 33.10 27.80 -
Capex 1 198 217 151 157 149 142 143 144
Capex / Sales 6.5% 4.82% 3.24% 3.02% 3.02% 2.55% 2.78% 2.59%
Announcement Date 2/26/20 2/23/21 2/22/22 2/28/23 2/28/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Nexstar Media Group, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
158.9 USD
Average target price
199.3 USD
Spread / Average Target
+25.42%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Television Broadcasting

1st Jan change Capi.
NEXSTAR MEDIA GROUP, INC. Stock Nexstar Media Group, Inc.
+1.38% 5.31B
WARNER BROS. DISCOVERY, INC. Stock Warner Bros. Discovery, Inc.
-27.15% 19.87B
RTL GROUP S.A. Stock RTL Group S.A.
-16.48% 4.82B
NIPPON TELEVISION HOLDINGS, INC. Stock Nippon Television Holdings, Inc.
+45.47% 3.58B
SUN TV NETWORK LIMITED Stock Sun TV Network Limited
-6.70% 3.14B
TEGNA INC. Stock TEGNA Inc.
-11.50% 2.38B
M6 MÉTROPOLE TÉLÉVISION Stock M6 Métropole Télévision
+12.06% 1.95B
ZEE ENTERTAINMENT ENTERPRISES LIMITED Stock Zee Entertainment Enterprises Limited
-46.89% 1.68B
NINE ENTERTAINMENT CO. HOLDINGS LIMITED Stock Nine Entertainment Co. Holdings Limited
-26.49% 1.55B
HICON NETWORK TECHNOLOGY (SHANDONG) CO.,LTD. Stock Hicon Network Technology (Shandong) Co.,Ltd.
-16.21% 1.5B
Television Broadcasting
  1. Stock Market
  2. Equities
  3. NXST Stock
  4. Financials Nexstar Media Group, Inc.