| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 5.15B | 5.41B | 4.93B | 5.21B | 4.65B | 4.50B |
| Gross Profit | 2.73B | 3.19B | 2.81B | 3.21B | 2.79B | 2.78B |
| EBITDA | 2.28B | 2.21B | 1.79B | 2.22B | 1.97B | 2.00B |
| Net Income | 517.00M | 722.00M | 346.00M | 971.00M | 834.00M | 811.50M |
Balance Sheet | ||||||
| Total Assets | 11.25B | 11.47B | 12.08B | 12.68B | 13.26B | 13.40B |
| Cash, Cash Equivalents and Short-Term Investments | 236.00M | 144.00M | 147.00M | 204.00M | 190.90M | 152.70M |
| Total Debt | 6.66B | 6.81B | 7.13B | 7.00B | 7.46B | 7.70B |
| Total Liabilities | 8.96B | 9.20B | 9.77B | 9.91B | 10.41B | 10.87B |
| Stockholders Equity | 2.29B | 2.26B | 2.30B | 2.74B | 2.85B | 2.52B |
Cash Flow | ||||||
| Free Cash Flow | 983.00M | 1.10B | 850.00M | 1.25B | 1.06B | 1.04B |
| Operating Cash Flow | 1.11B | 1.25B | 999.00M | 1.40B | 1.22B | 1.25B |
| Investing Cash Flow | -152.00M | -102.00M | -173.00M | 125.00M | -232.00M | -39.80M |
| Financing Cash Flow | -905.00M | -1.15B | -899.00M | -1.51B | -945.00M | -1.29B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | $27.22B | 14.62 | 17.33% | 0.85% | 14.91% | 9.30% | |
76 Outperform | $27.22B | 13.17 | 17.33% | 0.94% | 14.91% | 9.30% | |
70 Outperform | $14.65B | 35.85 | 5.59% | 0.71% | -16.36% | 29.53% | |
67 Neutral | $14.65B | 31.52 | 5.59% | 0.80% | -16.36% | 29.53% | |
64 Neutral | $5.63B | 11.50 | 22.38% | 4.01% | -1.42% | -8.99% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
53 Neutral | $1.10B | ― | -11.81% | 7.34% | -0.98% | 82.16% |
Nexstar Media Group is a leading American media company operating in the television broadcasting sector, known for its expansive network of local television stations and its ownership of NewsNation and The CW Network. In its third quarter of 2025, Nexstar Media Group reported a net revenue of $1.20 billion, with a net income of $65 million and an adjusted EBITDA of $358 million. The company also announced a significant strategic move with a definitive agreement to acquire TEGNA Inc. for $6.2 billion, which is expected to enhance its cash flow and market position. Key financial metrics showed a decline in net revenue by 12.3% year-over-year, primarily due to decreased political advertising revenue. Despite these challenges, Nexstar’s core business remained stable, with notable growth in its cable network, NewsNation, and audience growth for The CW. Looking ahead, Nexstar’s management is focused on completing its acquisition of TEGNA Inc., renewing distribution agreements, and leveraging the upcoming 2026 mid-term elections to drive shareholder value.
Nexstar Media Group’s recent earnings call painted a mixed picture for the company. While there were positive developments, such as the acquisition of TEGNA and growth in sports programming and NewsNation, the decline in net revenue and challenges in distribution and advertising revenues highlighted significant hurdles that the company must address.
On August 18, 2025, Nexstar Media Group, Inc. entered into a merger agreement with TEGNA Inc., where TEGNA will become a wholly owned subsidiary of Nexstar. The U.S. Department of Justice issued a Second Request for additional information on October 30, 2025, extending the waiting period for the merger’s completion, which is expected by the second half of 2026, pending regulatory approval and other conditions.
The most recent analyst rating on (NXST) stock is a Buy with a $221.00 price target. To see the full list of analyst forecasts on Nexstar Media Group stock, see the NXST Stock Forecast page.
On October 30, 2025, Nexstar Media Group announced the extension of Chairman and CEO Perry A. Sook’s employment agreement through March 31, 2029. This decision underscores Sook’s pivotal role in Nexstar’s growth, including over 40 acquisitions, and positions him to lead the company through its next growth phase, including the proposed acquisition of TEGNA. The agreement includes a significant compensation package and reflects confidence in Sook’s leadership to continue delivering value to shareholders and stakeholders.
The most recent analyst rating on (NXST) stock is a Buy with a $209.00 price target. To see the full list of analyst forecasts on Nexstar Media Group stock, see the NXST Stock Forecast page.
On October 29, 2025, Nexstar Media Group announced that its Board of Directors declared a quarterly cash dividend of $1.86 per share on its common stock, payable on November 26, 2025, to shareholders of record on November 12, 2025. This decision reflects the company’s commitment to providing regular returns to its shareholders, although future dividends will be subject to quarterly review by the Board.
The most recent analyst rating on (NXST) stock is a Buy with a $225.00 price target. To see the full list of analyst forecasts on Nexstar Media Group stock, see the NXST Stock Forecast page.
On August 18, 2025, Nexstar Media Group announced a definitive agreement to acquire TEGNA Inc. for $6.2 billion, including debt, in a transaction that enhances Nexstar’s position in the media industry. The merger, unanimously approved by TEGNA’s board, will create a combined entity with a significant presence in local media markets, expanding Nexstar’s reach and operational scale. The acquisition is expected to drive increased profitability and shareholder returns, with anticipated annual net synergies of approximately $300 million. The transaction is subject to customary closing conditions and regulatory approvals, with an expected close by the second half of 2026.
The most recent analyst rating on (NXST) stock is a Buy with a $235.00 price target. To see the full list of analyst forecasts on Nexstar Media Group stock, see the NXST Stock Forecast page.
Nexstar Media Group’s recent earnings call conveyed a cautiously optimistic sentiment, underscoring a mix of achievements and challenges. The company celebrated strong financial performance and growth in its NewsNation and CW Network segments, alongside favorable regulatory developments. However, these positives were balanced by declines in net and advertising revenues, as well as ongoing subscriber attrition issues.
Nexstar Media Group, Inc. is a leading diversified media company in the United States, primarily engaged in producing and distributing local and national news, sports, and entertainment content across its television and digital platforms. The company owns America’s largest local television broadcasting group and has significant stakes in national television properties and digital assets.