Loading...
XNAS
NXST
Market cap5.64bUSD
Jul 31, Last price  
187.11USD
1D
-0.26%
1Q
22.57%
Jan 2017
195.59%
IPO
1,220.47%
Name

Nexstar Media Group Inc

Chart & Performance

D1W1MN
P/E
7.81
P/S
1.04
EPS
23.95
Div Yield, %
2.71%
Shrs. gr., 5y
-7.31%
Rev. gr., 5y
12.21%
Revenues
5.41b
+9.61%
226,053,000265,169,000266,801,000284,919,000251,979,000313,350,000306,491,000378,632,000502,330,000631,311,000896,377,0001,103,190,0002,431,966,0002,766,696,0003,039,324,0004,501,269,0004,648,371,0005,211,000,0004,933,000,0005,407,000,000
Net income
722m
+108.67%
-48,730,000-8,992,000-19,773,000-78,059,000-12,614,000-1,815,000-11,891,000182,492,000-1,785,00064,550,00077,684,00091,537,000474,997,000389,477,000230,259,000811,500,000834,000,000971,000,000346,000,000722,000,000
CFO
1.25b
+25.13%
14,350,00054,462,00036,987,00060,648,00022,993,00059,268,00040,340,00079,888,00027,339,000166,527,000197,266,000247,757,000136,721,000736,867,000417,467,0001,254,170,0001,214,843,0001,403,000,000999,000,0001,250,000,000
Dividend
Aug 09, 20241.69 USD/sh
Earnings
Aug 06, 2025

Profile

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.
URL
https://www.nexstar.tv/
IPO date
Nov 24, 2003
Employees
11,666
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
5,407,000
9.61%
4,933,000
-5.33%
5,211,000
12.10%
Cost of revenue
2,125,000
2,004,800
Unusual Expense (Income)
NOPBT
5,407,000
2,808,000
3,206,200
NOPBT Margin
100.00%
56.92%
61.53%
Operating Taxes
276,000
131,000
273,600
Tax Rate
5.10%
4.67%
8.53%
NOPAT
5,131,000
2,677,000
2,932,600
Net income
722,000
108.67%
346,000
-64.37%
971,000
16.43%
Dividends
(219,000)
(191,000)
(142,200)
Dividend yield
4.23%
3.40%
2.02%
Proceeds from repurchase of equity
(601,000)
(605,000)
(880,700)
BB yield
11.60%
10.77%
12.52%
Debt
Debt current
124,000
218,000
173,900
Long-term debt
6,399,000
7,205,000
6,876,800
Deferred revenue
Other long-term liabilities
531,000
325,000
583,600
Net debt
5,502,000
6,318,000
5,727,600
Cash flow
Cash from operating activities
1,250,000
999,000
1,403,000
CAPEX
(145,000)
(149,000)
(157,300)
Cash from investing activities
(102,000)
(173,000)
125,200
Cash from financing activities
(1,151,000)
(899,000)
(1,515,000)
FCF
5,565,000
2,495,500
3,016,140
Balance
Cash
144,000
147,000
204,100
Long term investments
877,000
958,000
1,119,000
Excess cash
750,650
858,350
1,062,550
Stockholders' equity
3,696,000
3,203,000
3,088,800
Invested Capital
8,571,350
8,956,650
9,291,450
ROIC
58.55%
29.34%
30.95%
ROCE
50.02%
24.77%
26.81%
EV
Common stock shares outstanding
32,796
35,834
40,187
Price
157.97
0.78%
156.75
-10.44%
175.03
15.93%
Market cap
5,180,784
-7.77%
5,616,980
-20.14%
7,033,931
5.93%
EV
10,708,784
11,948,980
12,789,831
EBITDA
6,215,000
3,749,000
3,868,300
EV/EBITDA
1.72
3.19
3.31
Interest
444,000
447,000
336,600
Interest/NOPBT
8.21%
15.92%
10.50%