...

Nexstar Media Group, Inc. (NXST) Intrinsic Value

DCF-based fair value calculation with Bear, Base, and Bull scenarios

Popular:

Nexstar Media Group, Inc. (NXST)

View Full Profile →

Intrinsic Value (DCF)

Current$218.29
→
Intrinsic$987.36
+352%
$607.34$987.36$1,708.35
Market implies 1% growth for 5 years
DCF analysis suggests NXST could have 352% upside at 25% growth — verify assumptions match your view.
At $218, the market prices in only 1% growth — below historical 25%, suggesting low expectations.
Range: Bear $607 → Bull $1708. Current price implies expectations below the bear case — very conservative expectations.
Discount ↓Growth →21%23%25%27%
8%$1262$1380$1505$1638
10%$821$902$987$1078
12%$578$638$701$769
14%$424$471$521$574

Bull Case

  • Bull case ($1708) offers 683% upside at 30% growth, 9% discount
  • Price below even worst-case scenario — strong margin of safety
  • Market-implied growth (1%) ≤ historical CAGR (25%)

Bear Case

  • Bear case ($607) with 20% growth, 12% discount rate
  • Using 25% growth — aggressive, watch for mean reversion
Loading charts...

5-Year Free Cash Flow Projection

Year 1$1.38B
Year 2$1.73B
Year 3$2.16B
Year 4$2.70B
Year 5$3.37B
Terminal$49.62B

📐 Model Inputs

Growth Rate25.0%5Y CAGR (cascade: 5Y→3Y→TTM)
Discount Rate10.0%WACC estimate
Terminal Growth3.0%Perpetuity rate
Base Free Cash Flow$1.10BTTM actual
Bear g×0.8, r+2%
Base Historical CAGR
Bull g×1.2, r−1.5%
ℹ️

DCF estimates based on historical growth rates extrapolated forward. See FAQ below for full methodology.

Related Analysis

Full Stock ProfileCompare NXST vs AAPLStock Screener

Frequently Asked Questions

Is NXST stock undervalued or overvalued?
🟢 UNDERVALUED

NXST trades at $218.29 vs. our DCF-derived intrinsic value of $783.02, implying +279% upside. At a 10.0% WACC and 25.0% projected FCF growth, the market appears to be underpricing the present value of NXST's future cash flows. The bear case ($443.60) still suggests upside, providing margin of safety.

What is NXST's intrinsic value?

Using a 5-year DCF model: Base FCF of $1.10B, projected at 25.0% 5Y CAGR (best of revenue, EPS, or FCF growth), discounted at 10.0% WACC, with 3.0% terminal growth. Terminal value calculated via Gordon Growth Model: TV = FCF₅ × (1+g) / (WACC−g). After deducting $6.67B net debt and dividing by 0.03B shares: Bear $443.60 | Base $783.02 | Bull $1282.83. Current price $218.29 implies +279% to base case.

How is NXST's fair value calculated?

DCF Methodology:

① Project FCF years 1-5 using 25.0% growth derived from 5-year historical CAGR (best of revenue, EPS, or FCF growth, with 8% floor and 25% cap).

② Calculate terminal value at year 5 using perpetuity growth model with g=3.0%.

③ Discount all cash flows to PV using WACC=10.0%.

④ Sum PV of explicit period + PV of terminal value = Enterprise Value ($32.35B).

⑤ Subtract net debt, divide by shares outstanding.

Sensitivity analysis available above—adjust WACC ±2% or growth ±3% to stress-test the valuation. Implied EV/FCF multiple: 29.3x.