Is GTN or NXST more undervalued in 2026?

CirclFi compares Gray Media, Inc. (GTN) and Nexstar Media Group, Inc. (NXST) using 13 institutional-grade valuation models. GTN has a Quality of Company score of 6.9/10 while NXST scores 8.7/10.

Which is a better buy — GTN or NXST?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do GTN and NXST valuations compare?

GTN at $4.17 and NXST at $185.94 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

GTN vs NXST Valuation Comparison 2026 — Intrinsic Value Analysis

GTN

Broadcasting

Gray Media, Inc.

Quality

6.9

out of 10

Value Trap

SAFE

Price

$4.17

Last close

Models

9/13

Active

NXST

Broadcasting

Nexstar Media Group, Inc.

Quality

8.7

out of 10

Value Trap

SAFE

Price

$185.94

Last close

Models

10/13

Active

Model-by-Model Comparison

Model	Type	GTN Fair Value	GTN Upside	NXST Fair Value	NXST Upside
Bayesian DCF	Intrinsic	$0.28	-93.1%	$497.24	+167.4%
Earnings Power Value	Intrinsic	$10.33	+82.5%	$41.96	-78.7%
EROIC Spread	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for GTN vs NXST — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

GTN vs NXST — Which Stock Is More Undervalued?

NXST scores higher with a 8.7/10 quality rating vs GTN's 6.9/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Gray Media, Inc. (GTN) and Nexstar Media Group, Inc. (NXST) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

GTN currently trades at $4.17 with a QOC of 6.9/10, while NXST trades at $185.94 with a QOC of 8.7/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).