Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
No report run on this ticker yet
Only preliminary foundational data below
Sign in to run a fresh report
Free · results in ~10 min
For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Gray Television, Inc. (GTN) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Communication Services · Broadcasting
Atlanta, GA 30319, United States
graymedia.com
Price
$4.89
Market Cap
$511.6M
Employees
9,165
Beta
0.96
Avg Volume
1,270,912
Last Dividend
$0.32
CEO
Mr. Hilton Hatchett Howell Jr.
Gray Television, Inc. is an American television broadcasting company that owns and operates numerous television stations across the United States. Its primary function is to provide comprehensive local news, sports, and entertainment programming to a wide audience, making it an essential player in the media landscape. Notable for its expansive reach, Gray Television operates in a diverse range of markets, including major metropolitan areas and smaller communities, ensuring a broad demographic coverage. This asset significantly impacts the entertainment and advertisement sectors, serving as a valuable platform for advertisers seeking to reach local audiences. Founded in 1946, Gray Television's headquarters are located in Atlanta, Georgia, and the company continues to expand its portfolio through strategic acquisitions, thereby enhancing its footprint in the media industry. With its extensive network of affiliates and commitment to local programming, Gray Television plays a crucial role in delivering news and entertainment to communities nationwide, maintaining its relevance and importance in the digital age.
Runs with full report
Earnings Schedule
Checked daily · calendar updated Aug 11 No upcoming print on the calendar yet — companies typically confirm a few weeks ahead. Last print was Aug 7, 2026.
EPS surprise history — vs analyst consensus · 5 prints of vendor history
-36.4%
Feb '26
+40.0%
Mar '26
+74.3%
Mar '26
-1,233.3%
May '26
+4.0%
Aug '26
| Print date | EPS est. | EPS actual | Revenue est. | Revenue actual |
|---|---|---|---|---|
| Aug 7, 2026 | $0.25 | $0.26 +4.0% | — | — |
| May 7, 2026 | $-0.03 | $-0.40 -1,233.3% | — | — |
| Mar 27, 2026 | $-3.78 | $-0.97 +74.3% | — | — |
| Mar 13, 2026 | $0.05 | $0.07 +40.0% | — | — |
| Feb 26, 2026 | $-0.11 | $-0.15 -36.4% | — | — |
Green = beat the estimate, red = missed. An earnings print is the fastest way a thesis changes — our designations should be re-read after each one.
Recent SEC Filings
| Filed | Form | Document |
|---|---|---|
| Aug 7, 2026 | SCHEDULE 13G/A | View |
| Aug 7, 2026 | 10-Q | View |
| Aug 7, 2026 | 8-K | View |
| Aug 7, 2026 | 8-K | View |
| Aug 7, 2026 | 8-K | View |
| Jul 21, 2026 | 8-K | View |
| Jul 16, 2026 | 8-K/A | View |
| Jul 6, 2026 | D | View |
| Jul 6, 2026 | SCHEDULE 13G/A | View |
| Jul 1, 2026 | 8-K | View |
| Jun 25, 2026 | 11-K | View |
| May 21, 2026 | 4 | View |
Filings link to the SEC’s EDGAR system. Annual/quarterly reports (10-K, 10-Q, 20-F) carry the full story; 8-K/6-K current reports are the fastest signal that something material happened.
Price Overview
Last updated: Aug 11, 2026 11:05am (just now)
Current data · timestamped when a report runs
$4.89
Change · Aug 11
-0.09 (-1.81%)
Day Range
$4.82 – $4.95
52-Week Range
$3.55 – $6.44
50-Day MA
$4.05
200-Day MA
$4.62
Volume
16,193.00
Share Structure
Outstanding
102,781,889.00
Float
81,654,637.00
Free Float
79.4%
Normal free float
— 79.4% of shares trade freely, ~20.6% held by insiders/institutions
Healthy float typical of established companies. Good liquidity for entering and exiting positions without major price impact.
Price History (1 Year)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
TD Twelve Data statement
HEX SEC filing
P/E Ratio (Price per dollar of earnings)
HEXStock Price / EPS (Diluted)
-3.47
Stock Price: $4.89
EPS (Diluted): -1.41
EPS (Diluted): -1.41
P/B Ratio (Price vs net asset value)
HEXStock Price / Book Value Per Share
0.17
Stock Price: $4.89
Total Equity: $2.81B
Shares: 97,000,000
Total Equity: $2.81B
Shares: 97,000,000
EV/EBITDA (Total value vs operating profit)
HEXEnterprise Value / EBITDA
9.30
Market Cap: $511.64M
Total Debt: $5.74B
Cash: $368.00M
EBITDA: $629.00M
Total Debt: $5.74B
Cash: $368.00M
EBITDA: $629.00M
Enterprise Value (Takeover price (cap + debt - cash))
HEXMarket Cap + Total Debt - Cash
$5.9B
Market Cap: $511.64M
Total Debt: $5.74B
Cash: $368.00M
Total Debt: $5.74B
Cash: $368.00M
P/S Ratio (Price per dollar of revenue)
HEXStock Price / Revenue Per Share
0.15
Stock Price: $4.89
Revenue: $3.10B
Shares: 97,000,000
Revenue: $3.10B
Shares: 97,000,000
EV/Sales (Total value vs revenue — works when P/E can't)
CALC1.89
Gross Margin (Revenue left after direct costs)
HEXGross Profit / Revenue
—
Gross Profit: N/A
Revenue: $3.10B
Revenue: $3.10B
Missing from API: Gross Profit
Operating Margin (Revenue left after all operations)
HEXOperating Income / Revenue
12.7%
Operating Income: $392.00M
Revenue: $3.10B
Revenue: $3.10B
Net Margin (Revenue left as actual profit)
HEXNet Income / Revenue
-2.7%
Net Income: -$85.00M
Revenue: $3.10B
Revenue: $3.10B
ROE (Profit from shareholder equity)
HEXNet Income / Total Equity
-3.0%
Net Income: -$85.00M
Total Equity: $2.81B
Total Equity: $2.81B
ROIC (Profit from all invested capital)
HEXNOPAT / Invested Capital
3.6%
Operating Income: $392.00M
Tax Rate: 24.8%
Equity: $2.81B
Total Debt: $5.74B
Cash: $368.00M
Tax Rate: 24.8%
Equity: $2.81B
Total Debt: $5.74B
Cash: $368.00M
Current Ratio (Can it pay short-term bills)
HEXCurrent Assets / Current Liabilities
1.27
Current Assets: $656.00M
Current Liabilities: $516.00M
Current Liabilities: $516.00M
Debt/Equity (Leverage — debt vs equity)
HEXTotal Debt / Total Equity
2.05
Short-Term Debt: $2.00M
Long-Term Debt: $5.74B
Total Debt: $5.74B
Total Equity: $2.81B
Long-Term Debt: $5.74B
Total Debt: $5.74B
Total Equity: $2.81B
Rev/Share (Top-line per share)
HEXRevenue / Shares Outstanding
$31.91
Revenue: $3.10B
Shares: 97,000,000
Shares: 97,000,000
Book Value/Share (Net assets per share)
HEX(Total Assets - Total Liabilities) / Shares
$28.92
Total Equity: $2.81B
Shares: 97,000,000
Shares: 97,000,000
FCF/Share (Real cash generated per share)
HEX(Operating Cash Flow + CapEx) / Shares
$1.87
Operating CF: $289.00M
CapEx: -$108.00M
Shares: 97,000,000
CapEx: -$108.00M
Shares: 97,000,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TDLast Annual Dividend / Stock Price
6.5%
Last Dividend: $0.32
Stock Price: $4.89
Stock Price: $4.89
Payout Ratio (Earnings paid out as dividends)
HEXDividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: -$85.00M
Net Income: -$85.00M
Dividends paid not available in cash flow statement
Income Statement (Annual)
Last updated: Aug 7, 2026 5:06am (4d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $2.4B | $3.7B | $3.3B | $3.6B | $3.1B |
| Cost of Revenue | — | — | — | — | — |
| Gross Profit | — | — | — | — | — |
| Operating Expenses | $2.0B | $2.7B | $2.9B | $2.8B | $2.7B |
| Operating Income | $381.0M | $990.0M | $383.0M | $851.0M | $392.0M |
| Net Income | $90.0M | $455.0M | -$76.0M | $375.0M | -$85.0M |
| EBITDA | $602.0M | $1.3B | $722.0M | $1.1B | $629.0M |
| EPS | $0.40 | $4.38 | $-1.39 | $3.40 | $-1.41 |
| EPS (Diluted) | $0.40 | $4.33 | $-1.39 | $3.36 | $-1.41 |
Balance Sheet (Annual)
Last updated: Aug 7, 2026 5:06am (4d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $189.0M | $61.0M | $21.0M | $135.0M | $368.0M |
| Total Current Assets | $963.0M | $857.0M | $468.0M | $541.0M | $656.0M |
| Total Assets | $11.1B | $11.2B | $10.6B | $10.5B | $10.4B |
| Current Liabilities | $384.0M | $409.0M | $395.0M | $527.0M | $516.0M |
| Long-Term Debt | $6.7B | $6.4B | $6.1B | $5.6B | $5.7B |
| Total Liabilities | $8.7B | $8.4B | $8.0B | $7.6B | $7.6B |
| Total Equity | $2.4B | $2.8B | $2.6B | $2.9B | $2.8B |
| Retained Earnings | $869.0M | $1.2B | $1.1B | $1.4B | $1.2B |
Cash Flow (Annual)
Last updated: Aug 7, 2026 5:06am (4d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $300.0M | $829.0M | $648.0M | $751.0M | $289.0M |
| Capital Expenditure | -$207.0M | -$436.0M | -$348.0M | -$143.0M | -$108.0M |
| Free Cash Flow | $93.0M | $393.0M | $300.0M | $608.0M | $181.0M |
| Acquisitions (net) | -$3.8B | -$58.0M | -$6.0M | -$1.0M | $0 |
| Net Debt Issued / (Repaid) | $2.8B | -$315.0M | -$310.0M | -$474.0M | $123.0M |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | -$30.0M | -$50.0M | $0 | $0 | — |
| Net Change in Cash | -$584.0M | -$128.0M | -$40.0M | $114.0M | $233.0M |
Growth Trends (YoY %)
Last updated: Aug 7, 2026 5:06am (4d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +52.3% | -10.7% | +11.1% | -15.1% |
| Gross Profit Growth | — | — | — | — |
| Operating Income Growth | +159.8% | -61.3% | +122.2% | -53.9% |
| Net Income Growth | +405.6% | -116.7% | +593.4% | -122.7% |
| EBITDA Growth | +120.3% | -45.6% | +55.1% | -43.8% |
Dividend History (Last 20)
Last updated: Aug 7, 2026 5:06am (4d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-06-15 | $0.08 | — | — | — |
| 2026-03-13 | $0.08 | — | — | — |
| 2025-12-15 | $0.08 | — | — | — |
| 2025-09-15 | $0.08 | — | — | — |
| 2025-06-13 | $0.08 | — | — | — |
| 2025-03-14 | $0.08 | — | — | — |
| 2024-12-13 | $0.08 | — | — | — |
| 2024-09-13 | $0.08 | — | — | — |
| 2024-06-14 | $0.08 | — | — | — |
| 2024-03-14 | $0.08 | — | — | — |
| 2023-12-14 | $0.08 | — | — | — |
| 2023-09-14 | $0.08 | — | — | — |
| 2023-06-14 | $0.08 | — | — | — |
| 2023-03-14 | $0.08 | — | — | — |
| 2022-12-14 | $0.08 | — | — | — |
| 2022-09-14 | $0.08 | — | — | — |
| 2022-06-14 | $0.08 | — | — | — |
| 2022-03-14 | $0.08 | — | — | — |
| 2021-12-14 | $0.08 | — | — | — |
| 2021-09-14 | $0.08 | — | — | — |
Industry Benchmarks
Compares GTN against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Narrative Economics
The story the market is telling about this stock — the intangible X-factor
(founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond
what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for GTN — it's generated by the pipeline (
market-narrative step).
Claude Reading
No AI findings yet for GTN — they're generated by the
pipeline (
ai-findings step) when a report is run on this ticker.
GPT Reading
No GPT reading yet for GTN — it's generated by the
pipeline (
gpt-critique step) after the other Big-3 seats, when a
report is run on this ticker.
Grok Reading
No Grok reading yet for GTN — it's generated by the
pipeline (
grok-critique step) alongside the other Big-3 seats, when a
report is run on this ticker.
Advanced Analysis Forensic deep-dive · four lenses
No community reviews yet for GTN.
Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · twelvedata
v1.1.525 · a5aac093 · 2026-08-10 20:52:14