GTNGRAY MEDIA INC

CUSIP: 389375106

Guru Owners

$19.3M

Total Value Held

4.0M

Total Shares

Investor	Fund	Shares	Value▼	% of Portfolio	Rpt Price	Period
Bill Miller	Miller Value Partners	3988495	$19.3M	6.80%	$4.84	Q4 2025

Bill Miller

$19.3M

6.80%

📊 Fundamentals

Market Cap$713.2M

Forward P/E36.8x

P/FCF2.6x

EPS (TTM)$-1.41

Revenue (TTM)$3.1B

Profit Margin-2.75%

Div Yield5.18%

Beta0.92

52-Week Range

$3.22

$6.43

Current: $6.26

Data from Yahoo Finance · refreshed every 4 hours

📊 Holdings Over Time

How superinvestor ownership has changed across quarters

Quarter-by-Quarter Activity

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

Q3 '241 owners · $7.8M

REDUCEDBill Miller$7.8M

💰 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. -12.1%

0%100%

Growth Decay Rate

15%

0% (no decay)50% (fast decay)

Terminal Growth Rate

3.0%

0%5%

FCF Margin

9.0%current: 9.0%

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