FuboTV Inc (FUBO) is undervalued and Nexstar Media Group Inc (NXST) is overvalued.
Against our estimates of intrinsic value, FUBO trades at the wider discount: a margin of safety of +36%, against -42% for NXST.
Values as of the 22 Sept 2026 close.
A 1.0x revenue multiple, discounted for its losses, values the shares at $15.74; the price of $10.13 is 36% below that value.
Leak Score 53/100 on 9 of 12 signals
Discounting its cash flows at 6.6% (average of 3 methods) values the shares at $117.84; the price of $167.53 is 42% above that value, and 84% of that value comes from beyond year five.
Leak Score 0/100 on 2 of 12 signals
| Metric | FUBO | NXST |
|---|---|---|
| Verdict | Undervalued | Overvalued |
| Price | $10.13 | $167.53 |
| Intrinsic value | $15.74 | $117.84 |
| Margin of safety | +36% | -42% |
| Leak Score | 53/100 (9/12) | 0/100 (2/12) |
| Market cap | $1.1B | $5.2B |
| Revenue growth, 5 years | 228.1% | 1.9% |
| Operating margin | -5.3% | 18.0% |
| Net margin | 7.6% | 2.8% |
| Return on equity | 38.6% | 7.3% |
| Debt to equity | 0.50 | 5.34 |
| P/E | 2.4x | 32.0x |
| Forward P/E | — | 9.4x |
| P/B | 0.4x | 2.3x |
| Dividend yield | — | 4.4% |