Nexstar Media Group, Inc.

Nexstar Media Group, Inc.

NXSTยทNASDAQ

$181.52

+1.9%
Communication ServicesEntertainment

Nexstar Media Group, Inc., a television broadcasting and digital media company, focuses on the acquisition, development, and operation of television stations and interactive community websites and digital media services in the United States. The company offers free programming to television viewing audiences. As of December 31, 2020, it provided sales, programming, and other services through various local service agreements to 37 power television stations owned by independent third parties; and owned, operated, programmed, or provided sales and other services to 198 television stations. The company also offers video and display advertising platforms that are delivered locally or nationally through its own and various third party websites and mobile applications, as well as owns WGN America, a national general entertainment cable network. Its stations are affiliates of ABC, NBC, FOX, CBS, The CW, MyNetworkTV, and other broadcast television networks. The company was formerly known as Nexstar Broadcasting Group, Inc. and changed its name to Nexstar Media Group, Inc. in January 2017. Nexstar Media Group, Inc. was founded in 1996 and is headquartered in Irving, Texas.

At a Glance

Live Snapshot
Market Cap$5.54B
EPS3.0400
P/E Ratio59.71
Earnings Date08/06/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 59.7).

Valuation inputs: P/E 59.7, earnings yield +1.7%, momentum +1.9%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +5.3%, ROIC +4.6%).

Profitability stack: net margin +2.2%, ROE +5.3%, ROIC +4.6%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +81.2%, momentum +1.9%, net margin +2.2%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

nxst

Nexstar Media Group, Inc. Market vs Earnings Trajectory

NXST ยท NASDAQ

Loading price and EPS data...

Nexstar Media Group, Inc.

Nexstar Media Group, Inc. Fair Value Envelope

NXST ยท NASDAQ

Our analysis suggests that NXST has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $181.52, this represents a potential HIDDEN relative to our calculated worth for Nexstar Media Group, Inc..

Intrinsic Value
Current Price: $181.52
3Y-88.0%
5Y-83.0%
10Y+2.0%
3Y-5.0%
5Y+10.0%
10Y+349.0%
3Y-89.0%
5Y-87.0%
10Y+19.0%
3Y-36.0%
5Y-29.0%
10Y+213.0%
3Y-40.0%
5Y-28.0%
10Y+194.0%
3Y-13.0%
5Y-18.0%
10Y+270.0%
Nexstar Media Group, Inc.

Nexstar Media Group, Inc. Profit Bridge

NXST ยท NASDAQ
Revenue4.95B
Cost of Goods Sold (3.02B)
Gross Profit1.93B
Operating Expenses (1.07B)
Operating Income863.00M
Interest Expense (379.00M)
Other Income/Expense-713.00M
Pretax Income150.00M
Income Tax (67.00M)
Net Income109.00M
Net Income
109.00M

Profitability Analysis

Gross Margin

39.0%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

17.4%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

2.2%

Minimal profitability after all expenses. Limited financial flexibility for reinvestment or shareholder returns.

Effective Tax Rate

44.7%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Interest or tax burden: Strong operational performance but thin net margins indicate high interest expenses or unfavorable tax position eating into profits.

38.98%
Gross Profit Margin
-34%
3Y-37.0%
5Y-37.0%
10Y-37.0%
17.44%
Operating Profit Margin
-26%
3Y-31.0%
5Y-43.0%
10Y-33.0%
2.20%
Net Profit Margin
-84%
3Y-88.0%
5Y-88.0%
10Y-73.0%
5.28%
Return on Equity
-83%
3Y-85.0%
5Y-84.0%
10Y-90.0%
0.99%
Return on Assets
-84%
3Y-87.0%
5Y-84.0%
10Y-68.0%
4.58%
Return on Invested Capital
-45%
3Y-46.0%
5Y-42.0%
10Y-18.0%
NXST

Nexstar Media Group, Inc. Cash Conversion Engine

NXST ยท NASDAQ
Net Income362.00M
Depreciation & Amortization592.00M
Stock-Based Compensation58.00M
Change in Working Capital-52.00M
Others-49.00M
Capital Expenditures-148.00M
Free Cash Flow743.00M

Cash Flow Quality Analysis

FCF Conversion Rate

205.2%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

16.6%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-32.8%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$52.00M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

nxst

Nexstar Media Group, Inc. Funding & Solvency Profile

NXST ยท NASDAQ
Cash & Cash Equivalents289.00M
Net Receivables34.00M
Inventory0.00
Other Current Assets0.00
Total Current Assets323 M
Property, Plant & Equipment-22.00M
Goodwill & Intangible Assets121.00M
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets-22000000
Total Assets
422.00M

Financial Health Analysis

Current Ratio

26.92x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

0.00x

Conservative capital structure. The company relies primarily on equity financing, indicating low financial risk.

Working Capital

311 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

77% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

Financial Health Insight

Strong financial foundation: Excellent liquidity combined with conservative leverage suggests the company is well-positioned to weather economic uncertainties and fund growth opportunities.

nxst

Nexstar Media Group, Inc. Street Expectations Map

NXST ยท NASDAQ

Wall Street analysts project that NXST stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 250.00, with estimates ranging from a low of 250.00 to a high of 250.00.

Lowest Target
250.00
37.73%
Consensus Target
250.00
37.73%
Highest Target
250.00
37.73%

The consensus 1-year price target stands at 250.00, with estimates ranging from a low of 250.00 to a high of 250.00.

Analyst Consensus Analysis

Upside Potential

+37.7%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

nxst

Nexstar Media Group, Inc. Insider Positioning

NXST ยท NASDAQ

During the last 12 months, insiders have sold $8.80M worth of NXST shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

34.3K

7.26M

Net Activity

-7.3M

-$7.26M

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

9.3K

1.54M

Net Activity

-1.5M

-$1.54M

Top Buyers

No buying activity

Top Sellers

1
ZD

Zimmer Dana

Officer: See Remarks

7.5K sharesโ€ข5 transactions

$1.56M

2
CS

Compton Sean

Officer: President, Networks

7.9K sharesโ€ข5 transactions

$1.52M

3
WG

Weitman Gary

Officer: See Remarks

5.9K sharesโ€ข6 transactions

$1.26M

4
MR

Morgan Rachel

Officer: Evp General Counsel

4.0K sharesโ€ข4 transactions

$830K

5
GLA

Gliha Lee Ann

Officer: Evp, Chief Financial Officer

3.4K sharesโ€ข4 transactions

$644K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $8.80M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$7.26M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

1.03%
Dividend Yield
11%
3Y+30.0%
5Y+106.0%
10Y+104.0%
ย 

nxst Dividend History

NXST
10Y CAGR +23%
Latest $1.86
Annual $9.3
5 year growth trend
Last Period: +0%