Discounted Cash Flow
Nexstar Media Group, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.1b | $91.5m | $215.9m | 8.3% | $2.98 |
| 2017 | $2.4b (120.4%) | $475.0m (418.9%) | $64.3m (-70.2%) | 19.5% (135.4%) | $10.38 (248.3%) |
| 2018 | $2.8b (13.8%) | $389.5m (-18.0%) | $630.6m (881.4%) | 14.1% (-27.9%) | $8.52 (-17.9%) |
| 2019 | $3.0b (9.9%) | $230.3m (-40.9%) | $220.0m (-65.1%) | 7.6% (-46.2%) | $5.01 (-41.2%) |
| 2020 | $4.5b (48.1%) | $811.4m (252.4%) | $1.0b (371.5%) | 18.0% (137.9%) | $18.06 (260.5%) |
| 2021 | $4.6b (3.3%) | $834.6m (2.9%) | $1.1b (2.6%) | 18.0% (-0.4%) | $19.81 (9.7%) |
| 2022 | $5.2b (12.1%) | $971.1m (16.4%) | $1.2b (17.1%) | 18.6% (3.8%) | $24.68 (24.6%) |
| 2023 | $4.9b (-5.3%) | $346.0m (-64.4%) | $850.0m (-31.8%) | 7.0% (-62.4%) | $9.78 (-60.4%) |
| 2024 | $5.4b (9.6%) | $722.0m (108.7%) | $1.1b (30.0%) | 13.4% (90.4%) | $21.73 (122.2%) |
| 2025 | $4.9b (-8.5%) | $109.0m (-84.9%) | $743.0m (-32.8%) | 2.2% (-83.5%) | $3.04 (-86.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.