Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
TEGNA Inc.
Bear Case (25th pct.)
-2.9% vs price
Base Case (Median)
7.9% vs price
Bull Case (75th pct.)
91.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $83.31 | 280.4% | High (40%) |
| PE Comparable | $22.99 | 5.0% | Medium (25%) |
| Graham Number | $24.28 | 10.9% | Low (10%) |
| EV/EBITDA | $19.40 | -11.4% | Medium (20%) |
| EV/FCF | $20.70 | -5.5% | Medium (20%) |
| Earnings Power Value | $47.84 | 118.5% | Medium (50%) |
Based on 6 out of 7 methods, TGNA appears fairly valued at the current price of $21.90. The base case fair value of $23.64 implies 7.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.