Gannett Co., Inc.

Gannett Co., Inc.

GCIยทNYSE

$5.22

-3.7%
Communication ServicesPublishing

Gannett Co., Inc. operates as a media and marketing solutions company in the United States. It operates through two segments, Publishing and Digital Marketing Solutions. The company's principal products include 230 daily print media with total paid circulation of approximately 1.9 million and Sunday circulation of 2.2 million; 249 weekly print media with total circulation of approximately 1.4 million; and 292 locally-focused websites. Its principal products also comprise 123 daily and weekly news media brands and approximately 80 magazines, and related digital platforms; sports network, as well as Reviewed.com, an affiliate marketing service; and USA TODAY NETWORK, a community events platform. The company also offers digital marketing solutions, such as online presence solutions, online advertising products, conversion software, and cloud-based software solutions. In addition, it produces niche publications that address specific local market interests, such as recreation, sports, healthcare, and real estate. Further, the company offers local market news and information, as well as advertising and subscriptions, and commercial printing and distribution services; and prints commercial materials, including flyers, business cards, and invitations. The company was formerly known as New Media Investment Group Inc. and changed its name to Gannett Co., Inc. in November 2019. Gannett Co., Inc. was incorporated in 2013 and is headquartered in McLean, Virginia.

At a Glance

Live Snapshot
Market Cap$767.91M
EPS-0.1800
P/E Ratio-29.00
Earnings Date02/18/2026
Gannett Co., Inc.

Gannett Co., Inc. Fair Value Envelope

GCI ยท NYSE

Our analysis suggests that GCI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.22, this represents a potential HIDDEN relative to our calculated worth for Gannett Co., Inc..

Intrinsic Value
Current Price: $5.22

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$624.4M
+ Cash & Equivalents$106.3M
Firm Value$730.7M
- Debt$1.3B
Equity Value-$556.6M
/ Shares Outstanding147,108,750B
DCF Value-$4
OVERVALUED BY 172%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$90.2M
$81.1M
$73.0M
$65.6M
$59.0M
$53.1M
$47.7M
$42.9M
$38.6M
$34.7M
Maintenance CapEx
-$8.9M
-$8.0M
-$7.2M
-$6.5M
-$5.8M
-$5.2M
-$4.7M
-$4.2M
-$3.8M
-$3.4M
Owner Earnings
$81.3M
$73.1M
$65.8M
$59.1M
$53.2M
$47.8M
$43.0M
$38.7M
$34.8M
$31.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$75.3M
$62.7M
$52.2M
$43.5M
$36.2M
$30.1M
$25.1M
$20.9M
$17.4M
$14.5M
Terminal Value represents 39.5% of Enterprise Value