$48.88
Above FV▼ -26.9% against the close used
Model range $24.31 – $66.39
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$24.31Fair value$48.88Bull$66.39
FairClose
52-week traded range
52W low $54.6652W high $85.86
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
New York Times Company closed at $66.88, 36.8% above the consensus fair value of $48.88 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 32.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$66.39
-0.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$24.31
-63.6%
√(22.5 × EPS × BVPS)
EPS=2.09, BVPS=12.57 · outside Graham range (P/E 32, P/B 5.3) — asset-light, treat as a rough floor
P/E Fair Value
$41.80
-37.5%
EPS × 20x (sector P/E)
EPS=2.09, Sector P/E=20x
Peter Lynch (PEG)
$49.70
-25.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2.09, g=23.8%
EV/EBITDA
$56.49
-15.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=516.56M
Dividend Discount (DDM)
$39.00
-41.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.72, r=10%, g=8%
Book Value (P/B)
$33.94
-49.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12.57, ROE=16.8%, g=6%, r=10%
Reverse DCF
$66.88
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.5% | Historical: 23.8%
Margin of Safety
$33.13
-50.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=44.17, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.