1800-272-662
Shopping Cart 0
countryflagAU
Login

Nexstar Broadcasting Group Inc

Communication Services US NXST

244.77USD
-1.93(0.78%)

Last update at 2026-03-10T20:00:00Z

Day Range

241.95247.07
LowHigh

52 Week Range

128.39185.42
LowHigh

Fundamentals

  • Previous Close 246.70
  • Market Cap5177.93M
  • Volume223666
  • P/E Ratio13.37
  • Dividend Yield4.27%
  • EBITDA1352.00M
  • Revenue TTM4960.00M
  • Revenue Per Share TTM143.77
  • Gross Profit TTM 3233.90M
  • Diluted EPS TTM11.80

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 1217.10M 1093.31M 1104.57M 373.32M 532.95M
Minority interest 27.60M 4.13M -3.38100M 6.04M 16.21M
Net income 971.10M 834.57M 811.44M 230.26M 389.48M
Selling general administrative 903.50M 861.32M 741.49M 557.82M 469.01M
Selling and marketing expenses - 12.90M - - -
Gross profit 3206.20M 2798.87M 2793.14M 1708.08M 1648.78M
Reconciled depreciation 662.10M 588.54M 564.89M 408.71M 320.54M
Ebit 1312.10M 1175.39M 1375.40M 655.13M 785.97M
Ebitda 2293.10M 1985.24M 2041.17M 1063.91M 1106.51M
Depreciation and amortization 981.00M 809.85M 665.78M 408.78M 320.54M
Non operating income net other - 119.64M 18.46M 6.94M -14.59500M
Operating income 1312.10M 1175.39M 1375.40M 655.13M 757.78M
Other operating expenses 3768.80M 3475.19M 3197.47M 2487.32M 2018.39M
Interest expense 336.60M 282.65M 335.30M 304.35M 220.99M
Tax provision 273.60M 262.88M 296.51M 137.03M 144.68M
Interest income - - - 286.43M 220.99M
Net interest income -336.60000M -282.65100M -335.30300M -304.35000M -220.99400M
Extraordinary items - - - - -
Non recurring - -23.04600M - 63.32M 19.91M
Other items - - - - -
Income tax expense 273.60M 262.88M 296.51M 137.03M 144.68M
Total revenue 5211.00M 4648.37M 4501.27M 3039.32M 2766.70M
Total operating expenses 1764.00M 1625.69M 1489.34M 1156.08M 900.47M
Cost of revenue 2004.80M 1849.50M 1708.12M 1331.25M 1117.92M
Total other income expense net -95.00000M -82.07900M -270.82800M -281.81000M 5.63M
Discontinued operations - - - - -
Net income from continuing ops 943.50M 830.44M 826.05M 264.43M 388.26M
Net income applicable to common shares 971.10M 834.57M 811.44M 230.26M 389.48M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 12263.00M 12678.90M 13264.46M 13404.28M 13989.74M
Intangible assets 5053.00M 5344.50M 5627.38M 5848.90M 6181.09M
Earning assets - - - - -
Other current assets 224.00M 315.40M 200.80M 152.48M 67.17M
Total liab 9950.00M 9909.60M 10407.03M 10867.40M 11936.24M
Total stockholder equity 2299.00M 2741.00M 2850.34M 2518.39M 2031.50M
Deferred long term liab - - 1728.51M 1674.01M 1710.66M
Other current liab 555.00M 521.60M 56.27M 78.29M 138.21M
Common stock - 0.50M 0.47M 0.47M 0.47M
Capital stock 0.00000M 0.50M 0.47M 0.47M 0.47M
Retained earnings 3188.00M 3033.10M 2204.15M 1488.03M 778.83M
Other liab - 1950.70M 2013.87M 2241.56M 2404.51M
Good will 2946.00M 2960.80M 3051.66M 2984.01M 2996.88M
Other assets - 89.90M 153.10M 6916.49M 456.94M
Cash 147.00M 204.10M 190.87M 152.70M 232.07M
Cash and equivalents - - - - -
Total current liabilities 961.00M 893.20M 787.29M 730.89M 947.56M
Current deferred revenue - - 392.82M 412.75M 542.68M
Net debt 6983.00M 6797.00M 7267.10M 7515.30M 8260.52M
Short term debt 171.00M 173.90M 90.01M 21.43M 109.31M
Short long term debt 124.00M 124.30M 47.17M 21.43M 109.31M
Short long term debt total 7130.00M 7001.10M 7457.97M 7668.00M 8492.59M
Other stockholder equity -890.00000M -319.50000M 504.06M 995.38M 1232.34M
Property plant equipment - 1550.20M 1800.81M 1609.40M 1530.95M
Total current assets 1466.00M 1614.50M 1412.72M 1209.98M 1351.77M
Long term investments 958.00M 1119.00M 1218.79M 1333.78M 1477.35M
Net tangible assets - -5564.30000M -6134.41500M -7003.43900M -7873.81700M
Short term investments - - - 1333.78M -
Net receivables 1095.00M 1079.40M 1021.05M 904.80M 883.92M
Long term debt 6713.00M 6827.20M 7367.96M 7646.57M 8383.28M
Inventory - 15.60M - - 168.60M
Accounts payable 235.00M 197.70M 248.18M 218.42M 157.37M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - 7.09M 18.48M 22.00M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 1.00M 26.90M 141.65M 34.51M 19.85M
Additional paid in capital - - - - -
Common stock total equity - - 0.47M 0.47M 0.47M
Preferred stock total equity - - - - -
Retained earnings total equity - - 2204.15M 1488.03M 778.83M
Treasury stock - - -806.99000M -367.13200M -121.38800M
Accumulated amortization - - - - -
Non currrent assets other 96.00M 377.70M 441.44M 422.72M 692.23M
Deferred long term asset charges - - - - -
Non current assets total 10797.00M 11064.40M 11851.74M 12194.29M 12637.97M
Capital lease obligations 47.00M 49.60M 42.84M - -
Long term debt total - - 7367.96M 7646.57M 8383.28M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments 125.20M -232.10000M 42.01M -46.67100M -175.51400M
Change to liabilities -49.70000M 27.71M -114.67600M -100.34200M 17.00M
Total cashflows from investing activities 125.20M -232.10000M -39.75000M -4702.15500M -175.51400M
Net borrowings -479.60000M -270.18700M -893.20800M 4539.12M -402.68000M
Total cash from financing activities -1515.00000M -945.55800M -1293.78900M 4388.25M -531.89000M
Change to operating activities -52.90000M -84.29900M -138.49600M 26.52M -71.56700M
Net income 943.50M 830.44M 808.06M 236.29M 388.26M
Change in cash 13.20M 37.19M -79.36900M 103.56M 29.46M
Begin period cash flow 206.50M 169.31M 248.68M 145.12M 115.65M
End period cash flow 219.70M 206.49M 169.31M 248.68M 145.12M
Total cash from operating activities 1403.00M 1214.84M 1254.17M 417.47M 736.87M
Issuance of capital stock - - - - -
Depreciation 662.10M 588.54M 564.89M 408.71M 320.54M
Other cashflows from investing activities 1.80M 20.94M 135.27M -4457.97300M -69.26800M
Dividends paid 142.20M 118.21M 101.04M 82.82M 68.63M
Change to inventory - - -90.05600M -122.78500M 34.22M
Change to account receivables -11.60000M -118.60000M -16.05500M 2.18M 30.87M
Sale purchase of stock -880.70000M -536.79600M -281.89700M -45.11500M -50.52400M
Other cashflows from financing activities 2467.90M -28.61200M -43.98500M -98.30300M -8.23600M
Change to netincome -139.30000M 0.23M 44.20M -74.68700M 27.78M
Capital expenditures 157.30M 150.76M 217.04M 197.51M 106.25M
Change receivables - -118.60000M -16.05500M 2.18M 30.87M
Cash flows other operating - 5.06M -49.47700M 18.76M 3.99M
Exchange rate changes - - - - -
Cash and cash equivalents changes - 37.19M -79.36900M 103.56M 29.46M
Change in working capital -113.50000M -223.48200M -112.15600M -94.07200M 19.90M
Stock based compensation 61.60M 46.70M 48.27M 38.62M 31.26M
Other non cash items -48.10000M -32.53200M -11.25600M -167.54100M -35.49600M
Free cash flow 1245.70M 1064.08M 1037.13M 219.96M 630.62M

Peer Comparison

Sector: Communication Services Industry: Entertainment

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
NXST
Nexstar Broadcasting Group Inc		 -1.93 0.78% 244.77 13.37 6.25 1.08 2.32 2.45 6.76
NFLX
Netflix Inc		 -0.807 0.83% 96.13 44.85 36.10 7.99 13.09 8.21 12.88
DIS
Walt Disney Company		 0.36 0.36% 101.68 70.56 19.42 1.88 1.68 2.24 16.46
UNVGY
Universal Music Group N.V		 0.09 0.89% 10.17 40.46 27.47 4.82 18.29 5.11 28.19
UMGNF
Universal Music Group N.V.		 0.29 1.43% 20.60 40.11 27.55 4.82 18.30 5.11 28.19

Reports Covered

Stock Research & News

View All

Profile

Nexstar Media Group, Inc. operates as a diversified media company that produces and distributes engaging local and national news, sports and entertainment content across the television and digital platforms in the United States. It owns, operates, programs, or provides sales and other services to various markets; and offers television programming services. The company offers video and display advertising platforms that are delivered locally or nationally through its own and various third party websites, mobile and over-the-top applications, other digital media solutions to media publishers, and advertisers and a consumer product reviews platform. In addition, it owns NewsNation, a national cable news network; and WGN-AM, a Chicago radio station, as well as owns and operates digital multicast networks and other multicast network services. Further, its digital assets include local websites, mobile applications, connected television applications, free-ad supported television channels representing products of local television stations, The CW, The Hill and BestReviews, and a suite of advertising solutions. Additionally, the company engages in digital business; and management of real estate assets, including leasing of owned office and production facilities. 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.

Nexstar Broadcasting Group Inc

545 East John Carpenter Freeway, Irving, TX, United States, 75062

Key Executives

Name Title Year Born
Mr. Perry A. Sook Founder, Chairman & CEO 1958
Mr. Thomas E. Carter Pres & COO 1958
Ms. Lee Ann Gliha Exec. VP & CFO 1975
Mr. Andrew Alford Pres of Broadcasting Division - Nexstar Media Inc. 1962
Mr. Sean Compton Pres of Networks Division 1974
Ms. Dana Zimmer Pres of Distribution 1970
Mr. Dennis A. Miller Esq., J.D. Pres of The CW Network 1957
Mr. Brett E. Jenkins Exec. VP & CTO 1970
Ms. Rachel Morgan Exec. VP, Gen. Counsel & Sec. NA
Mr. Gary Weitman Exec. VP & Chief Communications Officer 1957

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.