Tegna Inc (NYSE: TGNA)

Sector: Communication Services Industry: Broadcasting CIK: 0000039899
Market Cap 4.06 Bn
P/B 1.45
P/E 7.22
P/S 1.41
ROIC (Qtr) 6.91
Div Yield % 2.71
Rev 1y % (Qtr) -19.34
Total Debt (Qtr) 2.59 Bn
Debt/Equity (Qtr) 0.83
Add ratio to table...

About

TEGNA Inc., commonly known as TEGNA, is a prominent player in the media industry, with its operations spanning television and radio broadcasting, as well as digital media properties. Its ticker symbol is TGNA. TEGNA's primary business activities include broadcasting, digital media, and marketing services. The company has a significant presence in the U.S. media landscape, with ownership of 64 television stations and two radio stations across 51 markets. These stations reach approximately 39% of U.S. television households and offer local programming...

Read more

Investment thesis

Bull case

  • Operating cash flow of 468.38M provides strong 10.29x coverage of stock compensation 45.53M, indicating sustainable incentive practices.
  • Robust free cash flow of 429.42M exceeds capital expenditure of 38.95M by 11.02x, indicating strong organic growth funding capability.
  • Operating cash flow of 468.38M provides solid 1.16x coverage of current liabilities 404.29M, showing strong operational health.
  • Robust tangible asset base of 1.51B provides 3.06x coverage of working capital 492.62M, indicating strong operational backing.
  • Tangible assets of 1.51B provide robust 4.71x coverage of other current liabilities 320.67M, indicating strong asset backing.

Bear case

  • Operating cash flow of 468.38M barely covers its investment activities of (42.05M), with a coverage ratio of -11.14, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 468.38M provides thin coverage of dividend payments of (80.31M) with a -5.83 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 232.78M provide limited coverage of acquisition spending of (2.48M), which is -93.71x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of 429.42M represents just -0.78x of debt issuance (550M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 468.38M shows concerning coverage of minority interest expenses of (486000), which is -963.74x, suggesting complex corporate structure risks.

Consolidation Items Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Broadcasting
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NXST Nexstar Media Group, Inc. 8.26 Bn 23.87 1.67 6.40 Bn
2 TGNA Tegna Inc 4.06 Bn 7.22 1.41 2.59 Bn
3 SBGI Sinclair, Inc. 1.07 Bn 0.49 0.18 4.24 Bn
4 SSP E.W. SCRIPPS Co 0.81 Bn -7.98 0.35 2.74 Bn
5 IHRT iHeartMedia, Inc. 0.53 Bn -1.32 0.14 5.87 Bn
6 FUBO FuboTV Inc. 0.46 Bn 2.96 0.17 0.41 Bn
7 GTN Gray Media, Inc 0.23 Bn -7.34 0.80 5.68 Bn
8 NMAX Newsmax Inc. 0.20 Bn -2.81 1.18 0.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.01 0.87
EV to Cash from Ops. EV/CFO 13.24 -0.15
EV to Debt EV to Debt 2.64 6.39
EV to EBIT EV/EBIT 7.66 3.66
EV to EBITDA EV/EBITDA 8.45 3.24
EV to Free Cash Flow [EV/FCF] EV/FCF 14.87 7.40
EV to Market Cap EV to Market Cap 1.69 6.46
EV to Revenue EV/Rev 2.37 1.70
Price to Book Value [P/B] P/B 1.45 614.59
Price to Earnings [P/E] P/E 7.22 -1.43
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 4.29 -21.94
Dividend Payout Ratio % Div Payout % (Qtr) 23.80 114.41
Dividend per Basic Share Div per Share (Qtr) 0.51 0.74
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 19.01 23.53
Interest Coverage Int. cover (Qtr) 3.68 -1.29
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 36.86 19.60
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -56.59 18.99
Dividend Growth (1y) % Div 1y % (Qtr) 4.55 17.54
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -24.36 546.44
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -8.77 -17.28
EBIT Growth (1y) % EBIT 1y % (Qtr) -25.67 266.27
EBT Growth (1y) % EBT 1y % (Qtr) -31.67 -496.56
EPS Growth (1y) % EPS 1y % (Qtr) -25.87 -40.46
FCF Growth (1y) % FCF 1y % (Qtr) -22.20 25.60
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -8.02 3.01
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.42 0.48
Cash Payout Ratio Cash Payout (Qtr) 0.16 0.20
Cash Ratio Cash Ratio (Qtr) 0.58 0.41
Current Ratio Curr Ratio (Qtr) 2.22 1.64
Debt to Equity Ratio Debt/Equity (Qtr) 0.83 2.17
Interest Cover Ratio Int Coverage (Qtr) 3.68 -1.29
Times Interest Earned Times Interest Earned (Qtr) 3.68 -1.29
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 24.70 -11.99
EBIT Margin % EBIT Margin % (Qtr) 21.17 -20.47
EBT Margin % EBT Margin % (Qtr) 15.41 -27.40
Gross Margin % Gross Margin % (Qtr) 39.50 34.96
Net Profit Margin % Net Margin % (Qtr) 12.00 -28.49