← Top Holdings

GTN-AGRAY MEDIA INC

CUSIP: 389375106

1

Guru Owners

$23.3M

Total Value Held

5.4M

Total Shares

$23.3M
6.08%

📊 Fundamentals

Market Cap$770.5M
Forward P/E-11.7x
P/FCF6.7x
EPS (TTM)$-1.52
Revenue (TTM)$3.1B
Profit Margin-3.12%
Div Yield4.27%
Beta0.96

52-Week Range

$6.86
$15.33

Current: $7.50

Data from Yahoo Finance · refreshed every 4 hours

📊 Holdings Over Time

How superinvestor ownership has changed across quarters

$0$5.8M$11.7M$17.5M$23.3MQ3 '23Q4 '23Q1 '24Q2 '24Q3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26

Quarter-by-Quarter Activity

Q1 '261 owners · $23.3M
INCREASEDBill Miller$23.3M
Q4 '251 owners · $19.3M
INCREASEDBill Miller$19.3M
Q3 '251 owners · $20.6M
REDUCEDBill Miller$20.6M
Q2 '251 owners · $16.5M
INCREASEDBill Miller$16.5M
Q1 '251 owners · $15.5M
INCREASEDBill Miller$15.5M
Q4 '241 owners · $10.7M
INCREASEDBill Miller$10.7M

💰 DCF Calculator

DCF model · 10-yr forecast

Estimates depend entirely on your assumptions. Adjust the inputs below to explore scenarios.

📊 Adjust the assumptions below to calculate an estimated fair value
Projection Period
Revenue Growth Rate
0%analyst est. -11.3%
0%100%
Growth Decay Rate
15%
0% (no decay)50% (fast decay)
Terminal Growth Rate
3.0%
0%5%
FCF Margin
3.7%current: 3.7%
1%50%
Discount Rate (WACC)
8.0%typical: 8% large caps · 10% growth
5%20%

Model: 10-year DCF · 3.0% terminal growth · Based on Yahoo Finance data