We do not publish a verdict for Gray Media Inc (GTN) and we do not publish a verdict for E.W. Scripps Co (SSP).
We do not publish an intrinsic value for either company, so the two cannot be ranked on price.
Values as of the 22 Sept 2026 close.
Discounting its cash flows would put the shares at $41.11: 9 times the price of $4.65. A gap that size says more about a model than about the market. It usually means heavy debt, where a small error in the value of the business becomes a large one in the value of the shares, or a business our method does not describe. We do not publish a verdict on this one.
Leak Score 63/100 on 8 of 12 signals
We do not publish a value for this company: its projected cash flows are negative in every year, including the terminal one.
Leak Score 0/100 on 1 of 12 signals
| Metric | GTN | SSP |
|---|---|---|
| Verdict | No reliable verdict | Not valued |
| Price | $4.65 | $3.12 |
| Leak Score | 63/100 (8/12) | 0/100 (1/12) |
| Market cap | $485M | $289M |
| Revenue growth, 5 years | 5.4% | 3.0% |
| Operating margin | 14.4% | 5.9% |
| Net margin | -1.8% | -61.1% |
| Return on equity | -0.9% | -174.7% |
| Debt to equity | 2.16 | 26.05 |
| P/B | 0.2x | — |
| Dividend yield | 6.9% | — |