Stock TGNA TEGNA INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials TEGNA Inc.

Equities

TGNA

US87901J1051

Broadcasting

Real-time Estimate Cboe BZX
Other stock markets
 12:23:27 2024-05-21 pm EDT 		5-day change 1st Jan Change
14.5 USD -0.79% Intraday chart for TEGNA Inc. -7.66% -5.12%
May. 20 Tegna Insider Sold Shares Worth $493,508, According to a Recent SEC Filing MT
May. 15 Tegna Insider Sold Shares Worth $853,588, According to a Recent SEC Filing MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,620 3,058 4,107 4,732 3,014 2,480 - -
Enterprise Value (EV) 1 7,770 6,571 7,282 4,732 5,743 4,869 4,782 2,480
P/E ratio 12.7 x 6.37 x 8.67 x 7.54 x 6.71 x 4.3 x 6.62 x 4.3 x
Yield 1.68% - - 1.79% - 3.35% 3.42% -
Capitalization / Revenue 1.57 x 1.04 x 1.37 x 1.44 x 1.04 x 0.78 x 0.86 x 0.77 x
EV / Revenue 3.38 x 2.24 x 2.43 x 1.44 x 1.97 x 1.54 x 1.66 x 0.77 x
EV / EBITDA 11 x 6.41 x 7.68 x 4.18 x 7.74 x 4.89 x 6.67 x 2.39 x
EV / FCF 37.2 x 8.65 x 16.6 x 6.22 x 13.2 x 6.88 x 11.6 x 3.7 x
FCF Yield 2.69% 11.6% 6.02% 16.1% 7.58% 14.5% 8.61% 27%
Price to Book 2.28 x 1.49 x 1.63 x - 1.02 x 0.82 x 0.77 x -
Nbr of stocks (in thousands) 216,904 219,242 221,281 223,293 196,968 169,605 - -
Reference price 2 16.69 13.95 18.56 21.19 15.30 14.62 14.62 14.62
Announcement Date 2/11/20 3/1/21 2/28/22 2/27/23 2/29/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,299 2,938 2,991 3,279 2,911 3,170 2,874 3,211
EBITDA 1 707.5 1,024 948.1 1,132 742.3 996.1 716.9 1,038
EBIT 1 596.9 889.7 820.3 1,011 629.1 880.9 588 971
Operating Margin 25.96% 30.29% 27.42% 30.82% 21.61% 27.78% 20.46% 30.24%
Earnings before Tax (EBT) 1 375.7 637.1 613.7 833.6 606.5 773.6 459.8 666
Net income 1 286.2 482.8 477 630.5 476.7 630.6 376.8 579.5
Net margin 12.45% 16.43% 15.95% 19.23% 16.38% 19.89% 13.11% 18.05%
EPS 2 1.310 2.190 2.140 2.810 2.280 3.400 2.210 3.400
Free Cash Flow 1 209.1 759.6 438.5 760.8 435.5 707.6 411.8 670.4
FCF margin 9.09% 25.86% 14.66% 23.2% 14.96% 22.32% 14.33% 20.88%
FCF Conversion (EBITDA) 29.56% 74.16% 46.25% 67.22% 58.67% 71.04% 57.44% 64.58%
FCF Conversion (Net income) 73.06% 157.35% 91.94% 120.67% 91.36% 112.22% 109.3% 115.69%
Dividend per Share 2 0.2800 - - 0.3800 - 0.4900 0.5000 -
Announcement Date 2/11/20 3/1/21 2/28/22 2/27/23 2/29/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 774.6 774.1 784.9 803.1 917.1 740.3 731.5 713.2 725.9 714.3 715.3 809.3 931.7 707.3 700.2
EBITDA 1 245.3 249.6 255.7 266 360.7 205 194.3 165.9 177.1 174.2 177.8 261.9 382.1 171.9 170.2
EBIT 1 213.2 219.3 225.1 235.8 330.6 176.3 166 137.5 149.2 146.2 149.7 237.6 345.8 149.5 138.9
Operating Margin 27.53% 28.33% 28.68% 29.36% 36.05% 23.82% 22.7% 19.28% 20.56% 20.47% 20.93% 29.36% 37.11% 21.13% 19.84%
Earnings before Tax (EBT) 1 161.8 - 176 190 288.6 135.8 244.3 124.1 102.4 250.5 107.1 175.3 312.9 95.1 105.7
Net income 1 129.4 134.2 131.6 146.1 218.6 104.3 200.1 96.18 76.13 189.6 82.87 150.6 244 71.3 79.3
Net margin 16.71% 17.34% 16.76% 18.19% 23.84% 14.09% 27.36% 13.49% 10.49% 26.54% 11.59% 18.6% 26.19% 10.08% 11.33%
EPS 2 0.5800 - 0.5900 0.6500 0.9700 0.4600 0.9200 0.4800 0.4000 1.060 0.4700 0.7800 1.430 0.4500 0.5100
Dividend per Share 2 - - - - 0.0950 - - - - - 0.1250 0.1250 0.1250 0.1250 0.1250
Announcement Date 2/28/22 5/9/22 8/8/22 11/9/22 2/27/23 5/10/23 8/3/23 11/7/23 2/29/24 5/8/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 4,150 3,512 3,175 - 2,729 2,389 2,302 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.865 x 3.429 x 3.349 x - 3.676 x 2.399 x 3.211 x -
Free Cash Flow 1 209 760 439 761 436 708 412 670
ROE (net income / shareholders' equity) 19.5% 27.8% 20.9% - 12.6% 19% 9.18% -
ROA (Net income/ Total Assets) 4.68% 7.35% 6.94% - 5.08% 7.52% 3.76% -
Assets 1 6,116 6,571 6,875 - 9,390 8,389 10,010 -
Book Value Per Share 2 7.310 9.380 11.40 - 15.00 17.70 19.00 -
Cash Flow per Share - - - - - - - -
Capex 1 88.4 45.5 63.1 51.3 54.7 66.1 64.5 66.3
Capex / Sales 3.84% 1.55% 2.11% 1.57% 1.88% 2.08% 2.24% 2.06%
Announcement Date 2/11/20 3/1/21 2/28/22 2/27/23 2/29/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for TEGNA Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
14.62 USD
Average target price
18.3 USD
Spread / Average Target
+25.17%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Television Broadcasting

1st Jan change Capi.
TEGNA INC. Stock TEGNA Inc.
-5.12% 2.48B
WARNER BROS. DISCOVERY, INC. Stock Warner Bros. Discovery, Inc.
-27.94% 19.82B
FOX CORPORATION Stock Fox Corporation
+11.76% 14.83B
NEXSTAR MEDIA GROUP, INC. Stock Nexstar Media Group, Inc.
+4.87% 5.49B
RTL GROUP S.A. Stock RTL Group S.A.
-14.47% 5.08B
NIPPON TELEVISION HOLDINGS, INC. Stock Nippon Television Holdings, Inc.
+33.23% 3.33B
SUN TV NETWORK LIMITED Stock Sun TV Network Limited
-6.27% 3.19B
M6 MÉTROPOLE TÉLÉVISION Stock M6 Métropole Télévision
+4.64% 1.86B
PT ELANG MAHKOTA TEKNOLOGI TBK Stock PT Elang Mahkota Teknologi Tbk
-25.08% 1.72B
NINE ENTERTAINMENT CO. HOLDINGS LIMITED Stock Nine Entertainment Co. Holdings Limited
-24.50% 1.66B
Television Broadcasting
  1. Stock Market
  2. Equities
  3. TGNA Stock
  4. Financials TEGNA Inc.
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW