Nexstar Media Group, Inc. (NXST)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 4,501 | 4,648 | 5,211 | 4,933 | 5,407 | 4,949 | 6,963 | 7,807 |
| Operating profit | $m | 863 | 1,058 | ||||||
| Net profit | $m | 812 | 834 | 971 | 346 | 722 | 109 | 188 | 945 |
| EPS reported | $ | 3.00 | 5.25 | ||||||
| Operating cashflow per share | $ | 29.36 | 29.20 | ||||||
| Capex per share | $ | 4.88 | 4.93 | ||||||
| FCF per share | $ | 24.48 | 24.27 | ||||||
| Free cash flow | $m | 743 | 743 | ||||||
| Net debt | $m | 6,336 | 11,813 | ||||||
| Book value equity | $m | 2,064 | 2,265 | ||||||
| Book value per share | $ | 67.22 | 73.28 | ||||||
| Number of shares | m | 30.71 | 30.91 | ||||||
| DPS (TTM paid) | $ | 7.44 | 7.44 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 67.68 | 30.88 | ||||||
| P/B LTM | x | 2.99 | 2.72 | ||||||
| P/S LTM | x | 1.25 | 0.89 | ||||||
| P/FCF LTM | x | 8.29 | 8.29 | ||||||
| EV/EBITDA LTM | x | 9.70 | 7.03 | ||||||
| EV/Sales LTM | x | 2.57 | 2.54 | ||||||
| Earnings Yield LTM | % | +1.48% | +3.24% | ||||||
| FCF Yield | % | +12.06% | +12.06% | ||||||
| Quality | |||||||||
| ROE | % | +5.28% | +8.56% | ||||||
| ROIC | % | +4.58% | +4.99% | ||||||
| Operating margin | % | +17.44% | +15.19% | ||||||
| Gross margin | % | +38.98% | +52.19% | ||||||
| FCF/Sales | % | +15.01% | +10.67% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -85.99% | -75.48% | ||||||
| Sales Growth YoY | % | -8.47% | +28.78% | ||||||
| Net Income Growth YoY | % | -84.90% | -73.96% | ||||||
| FCF Growth | % | -32.76% | -32.76% | ||||||
| Operating Profit Growth | % | -31.94% | -16.56% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +2.74% | +3.92% | ||||||
| Dividend Growth | % | +10.06% | +10.06% | ||||||
| Payout Ratio | % | +183.45% | +139.88% | ||||||
| FCF/Debt | x | 0.11 | 0.06 | ||||||
| Net Debt/EBITDA | x | 5.01 | 6.55 | ||||||
| EBIT/Net interest | x | 2.28 | 2.14 | ||||||
| Net debt/market cap | % | +1.07% | +2.03% | ||||||
| Net debt/Equity | x | 3.07 | 5.22 | ||||||
| Gross debt/equity | x | 3.32 | 5.34 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Nexstar Media Group, Inc. is a diversified U.S. media corporation focused on broadcast television and digital content. The company specializes in the strategic acquisition, development, and management of local television stations, along with operating interactive community-focused websites and a variety of digital media services. It provides no-cost programming to television viewers across the nation. By the end of 2020, Nexstar directly owned, operated, programmed, or offered sales and other services to 198 television stations. Furthermore, it extended sales, programming, and other support through local service agreements to an additional 37 independent power television stations. The company also furnishes advanced video and display advertising solutions, which can be deployed both locally and nationally across its own digital platforms and various third-party websites and mobile applications. Nexstar is also the proprietor of WGN America, a national cable channel featuring general entertainment. Its broad network of stations is affiliated with major broadcast networks such as ABC, NBC, FOX, CBS, The CW, and MyNetworkTV, among others. Originally known as Nexstar Broadcasting Group, Inc., the company adopted its current name, Nexstar Media Group, Inc., in January 2017. Founded in 1996, its corporate headquarters are located in Irving, Texas.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Nexstar Media Group, Inc. (NXST)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Nexstar Media Group, Inc. is a diversified U.S. media corporation focused on broadcast television and digital content. The company specializes in the strategic acquisition, development, and management of local television stations, along with operating interactive community-focused websites and a variety of digital media services. It provides no-cost programming to television viewers across the nation. By the end of 2020, Nexstar directly owned, operated, programmed, or offered sales and other services to 198 television stations. Furthermore, it extended sales, programming, and other support through local service agreements to an additional 37 independent power television stations. The company also furnishes advanced video and display advertising solutions, which can be deployed both locally and nationally across its own digital platforms and various third-party websites and mobile applications. Nexstar is also the proprietor of WGN America, a national cable channel featuring general entertainment. Its broad network of stations is affiliated with major broadcast networks such as ABC, NBC, FOX, CBS, The CW, and MyNetworkTV, among others. Originally known as Nexstar Broadcasting Group, Inc., the company adopted its current name, Nexstar Media Group, Inc., in January 2017. Founded in 1996, its corporate headquarters are located in Irving, Texas.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free