Nexstar Media Group, Inc. (NXST) stock analysis
Close on Nov 13, 2026Market cap $6.41BP/E 18.8Yield 3.58%
StockData Score
Prices as of Nov 13, 2026How the score works
Mixed9 of 30 checks passed
Nexstar Media passes 9 of the 30 checks behind our score; 3 could not be run for lack of data and count as not passed. Each dot in the shape is one check — hover it for the numbers.
- Valuation
- 0/6
- Growth
- 1/6
- Past performance
- 3/6
- Financial health
- 1/6
- Dividend
- 4/6
What stands out
Return on equity over 15%
Return on equity was 15.7% over the last twelve months and averaged 23.3% over five years.
Covered by free cash flow
Dividends take 17.7% of free cash flow.
Covered by earnings
Dividends take 61.1% of net income.
Dividend not cut
The dividend per share has not fallen by more than 10% in any of the last 10 fiscal years.
What to watch
Margin of safety under 20%
The price is 7.2% above fair value, so there is no margin of safety.
Trading above fair value
The share price of $207.94 is above our fair value estimate of $193.92.
Return on capital under 10%
Return on invested capital was 9.9%, below the 10% that usually covers the cost of capital.
High debt
Debt is 462% of shareholders' equity, above the 40% we consider low.
Valuation0/6
P/E above its 5-year median
Nexstar Media's P/E of 18.8 is above its own 5-year median of 9.4.
P/E above the industry
Nexstar Media's P/E of 18.8 is above the Communications median of 15.2.
EV/EBITDA above its 5-year median
Nexstar Media's EV/EBITDA of 8.9 is above its 5-year median of 8.3.
P/B above the industry
Nexstar Media's price-to-book of 2.59 is above the Communications median of 2.30.
Trading above fair value
The share price of $207.94 is above our fair value estimate of $193.92.
Margin of safety under 20%
The price is 7.2% above fair value, so there is no margin of safety.
Growth1/6
Revenue growing under 10% a year
Revenue grew -1.7% a year over the last three fiscal years, short of the 10% we look for.
EPS growing under 10% a year
Diluted EPS grew -50.1% a year over the last three fiscal years.
Earnings growth not accelerating
Net income grew -27.9% over the last twelve months, against a 5-year average of -33.1% a year.
Growing faster than the industry
Revenue grew 32.3% over the last twelve months; the Communications median is 1.2%.
Guidance issued
The latest outlook (full year 2026 Adjusted EBITDA, Feb 26, 2026) was issued for the first time, so it neither adds nor takes away points.
Gross margin trend
This company does not report gross profit.
Past performance3/6
Return on equity over 15%
Return on equity was 15.7% over the last twelve months and averaged 23.3% over five years.
Return on capital under 10%
Return on invested capital was 9.9%, below the 10% that usually covers the cost of capital.
Return on equity above the industry
Nexstar Media's return on equity of 15.7% is above the Communications median of 7.6%.
Earnings shrank over 5 years
Net income shrank 33.1% a year on average over the last five fiscal years.
Net margin below its 5-year average
Net margin was 5.5% over the last twelve months, against a 5-year average of 11.8%.
Net margin above the industry
Nexstar Media's net margin of 5.5% is above the Communications median of -1.9%.
Financial health1/6
High debt
Debt is 462% of shareholders' equity, above the 40% we consider low.
Debt rising against equity
Debt to equity rose from 304% five years ago to 462%.
Debt not well covered by cash flow
Operating cash flow over the last twelve months equals 12.8% of total debt; we look for at least 20%.
Interest coverage
Interest expense is not reported separately.
Short-term assets cover short-term debts
Current assets are 1.26 times current liabilities.
Elevated bankruptcy risk
The Altman Z-score is 1.23; above 3 is the safe zone and below 1.8 the distress zone.
Dividend4/6
Pays a dividend
Nexstar Media paid dividends worth 3.6% of the share price over the last twelve months.
Yield below Treasuries
The 3.6% yield is below the 4.7% on a 1-year Treasury.
Yield below the top quarter
The top quarter of US dividend payers yield 3.8% or more; Nexstar Media yields 3.6%.
Dividend not cut
The dividend per share has not fallen by more than 10% in any of the last 10 fiscal years.
Covered by earnings
Dividends take 61.1% of net income.
Covered by free cash flow
Dividends take 17.7% of free cash flow.
Fair value
How we estimate itOur estimate per share
$193.92
The share price is 7% above this estimate.
| Method | Multiple used | Own 5Y median | Industry median | Value per share | Weight |
|---|---|---|---|---|---|
| P/E | 12.3× | 9.4× | 15.2× | $135.95 | 40% |
| EV/EBITDA | 8.8× | 8.3× | 9.3× | $202.06 | 35% |
| P/B | 2.4× | 2.6× | 2.3× | $195.21 | 10% |
| Earnings power | 8.9% cost of equity | – | – | $328.67 | 15% |
| Fair value | $193.92 | 100% | |||
Valuation over time
Using the earnings and balance sheet published at each date, not today's.
- P/E at month end
- Own 5-year median 9.4
- Communications median 15.2
An estimate from reported numbers and market multiples, not a price target or investment advice. It can be far off for companies whose profits are about to change sharply.
Market risk
From the past year of daily prices.
Liquidity
Low risk
- Average value traded per day
- $65.63M
- Value traded per 1% price move
- $39.99M
Downside
Medium risk
- Typical loss in a bad month
- 24.5%
- Volatility (annualized)
- 37%
- Sharpe ratio, 1 year
- 0.16
- Beta to the S&P 500 (5Y)
- 0.76
Typical bad-month loss, week by week
Margins
Share of revenue, fiscal years 2011 to 2025
Operating margin
Net margin
Growth rates
Compound annual growth to fiscal 2025
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | -8.5% | -1.7% | +1.9% | +18.6% | |
| Operating income | -33.0% | -13.5% | -9.2% | +15.2% | |
| Net income | -84.9% | -51.8% | -33.1% | +3.4% | |
| EPS, diluted | -86.0% | -50.1% | -29.6% | +2.2% | |
| Free cash flow | -32.8% | -15.8% | -6.5% | +15.5% | |
| Dividend per share | +10.1% | +27.4% | +27.1% | +25.6% |
Returns and balance sheet
10 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2016 | FY2020 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | 73.3% | 35.7% | 5.0% | |
| Return on assets | 3.8% | 5.9% | 1.0% | |
| Current ratio | 1.92 | 1.66 | 2.07 | |
| Debt to equity | 13.85 | 3.04 | 3.07 | |
| Net debt to EBITDA | – | 3.86× | 4.59× | |
| Capex to revenue | 2.9% | 4.8% | 3.0% | |
| Diluted shares | 32M | 47M | 31M |
Where the cash went
Fiscal 2021 to 2025, five years combined
Nexstar Media generated $5.76B from operations and spent $4.40B on capital expenditure, dividends and share buybacks. 17% of that went back into the business.
DuPont analysis
Return on equity split into margin, efficiency and leverage
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2025 | 2.2% | 0.44× | 5.16× | 5.0% |
| FY2024 | 13.4% | 0.46× | 5.17× | 31.7% |
| FY2023 | 7.0% | 0.40× | 4.91× | 13.7% |
| FY2022 | 18.6% | 0.40× | 4.64× | 34.7% |
| FY2021 | 17.9% | 0.35× | 4.97× | 31.1% |
| FY2020 | 18.0% | 0.33× | 6.02× | 35.7% |
| FY2019 | 7.6% | 0.29× | 5.42× | 11.9% |
| FY2018 | 14.1% | 0.38× | 4.25× | 22.8% |
| FY2017 | 19.5% | 0.47× | 6.01× | 54.6% |
| FY2016 | 8.3% | 0.46× | 19.22× | 73.3% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero$109.00M
- Cash generatingOperating cash flow above zero$891.00M
- Return on assets improvedROA up on the prior year6.0% → 1.0%
- Earnings backed by cashOperating cash flow above net income$891.00M vs $109.00M
- Less leverageLong-term debt to assets fell55.8% → 57.4%
- Better liquidityCurrent ratio rose1.66 → 2.07
- No dilutionShare count did not rise33M → 31M
- Gross margin improvedGross margin up on the prior year– → –
- More efficientAsset turnover rose0.45 → 0.43
See a number that looks wrong?