Nexstar Media Group, Inc. (NXST) Company Overview

US | Communication Services | Entertainment | NASDAQ

What does Nexstar Media Group do?

Nexstar Media Group, Inc. is a diversified American media company listed on the Nasdaq Global Select Market under the ticker NXST. Its core economic engine is local television broadcasting, but the group also owns national networks, digital news properties, political media brands and a substantial equity interest in Television Food Network. The company describes itself as a producer and distributor of local and national news, sports and entertainment across television and digital platforms; its official corporate profile and station portfolio show the breadth of that footprint.

265
owned or partner stations after TEGNA, 2026
132
U.S. local markets, 2026
44
states represented, 2026
81%
ownership of The CW Network, 2026

Which operating platforms matter most?

Broadcasting
Local stations sell advertising, receive retransmission fees and produce news and sports programming. This is the largest cash-generating platform.
Networks
The CW, NewsNation, Antenna TV, Rewind TV and WGN Radio extend Nexstar beyond individual markets into national distribution.
Digital
Local station sites, The Hill and consumer-information properties monetize audience through digital advertising and, increasingly, subscriptions.

The strategic distinction is that Nexstar is not simply a collection of television licenses. It combines local content creation, national programming, distribution bargaining power and digital audience aggregation. The networks division gives the group programming assets that can be distributed across its own stations and third-party affiliates, while its station network supplies local reporting, sales relationships and promotional reach.

How does Nexstar make money?

Nexstar earns most of its revenue from two streams: distribution and advertising. Distribution revenue comes from fees paid by cable, satellite, virtual multichannel distributors and local affiliates to carry Nexstar stations and networks. Advertising revenue comes from local and national commercial inventory, political campaigns, digital placements and network advertising. Other revenue is comparatively small.

Q1 2026 revenue mix
Distribution — $837M — 60.0%
Advertising — $548M — 39.3%
Other — $11M — 0.7%
Period: three months ended March 31, 2026. Mix calculated from $1.396B of reported net revenue.

Why is distribution the economic anchor?

Distribution is usually more recurring than advertising because it is tied to carriage agreements and subscriber relationships. Nexstar’s 2025 annual report showed $4.9 billion of revenue and identified distribution as the largest revenue source. In Q1 2026, distribution rose 9.8% year over year to $837 million, helped by TEGNA, rate increases, growth in virtual MVPD subscribers and additional CW affiliations, partly offset by traditional pay-TV subscriber attrition. The latest Form 10-Q for the quarter ended March 31, 2026 is the key filing for the post-TEGNA capital structure.

Why does political advertising create a two-year cycle?

Political advertising is concentrated in even-numbered years. That makes reported growth, margins and cash flow unusually sensitive to election calendars. Q1 2026 political advertising at legacy operations reached $41 million, up $35 million from the prior-year quarter. Researchers should therefore compare odd and even years carefully rather than extrapolating one quarter’s advertising growth as a permanent run rate.

Why it matters
Nexstar’s model blends recurring distribution economics with cyclical advertising. A useful analysis separates structural rate growth, subscriber losses, ordinary commercial advertising and election-driven political spending.

What did the latest quarter show?

The first quarter of 2026 was the first reported period to include TEGNA, although only from March 19 through March 31. That partial consolidation means the quarter gives a directional signal rather than a clean full-quarter run rate. Nexstar’s first-quarter 2026 earnings release reported record first-quarter net revenue and quantified both acquisition effects and legacy trends.

Metric Q1 2026 Q1 2025 Interpretation
Net revenue $1.396B $1.234B Up 13.1%; TEGNA added $106M.
Net income $160M $97M Up 64.9%, including a $47M tax benefit.
Adjusted EBITDA $470M $381M Up 23.4%; margin expanded to 33.7%.
Operating cash flow $289M $337M Down 14.2% because of working-capital timing and lower TVFN distributions.
Free cash flow $267M $302M GAAP operating cash flow less $22M of capital expenditures.
Diluted EPS $5.09 $3.37 Higher earnings, partly influenced by acquisition accounting and tax effects.

What drove the increase?

TEGNA contributed $106 million of revenue and $31 million of adjusted EBITDA during the 13-day ownership period. Legacy distribution improved through pricing and vMVPD growth. Legacy advertising benefited from political revenue, while non-political advertising rose only 0.4% as digital growth offset weaker non-political television advertising. The quarter therefore combined acquisition volume, election-cycle strength and modest underlying commercial-ad improvement.

33.7%Q1 2026 adjusted EBITDA margin, up from 30.9% in Q1 2025.

Why should cash conversion be read cautiously?

Net income rose sharply, but operating cash flow declined. The gap reflects working-capital timing and lower cash distributions from Nexstar’s 31.3% interest in Television Food Network. Adjusted free cash flow of $420 million was stronger than the $267 million unadjusted free-cash-flow figure because management adds back transaction costs and selected timing items. Both measures are useful, but a DCF should begin with operating cash flow minus capital expenditures and then make explicit adjustments rather than treating every non-GAAP add-back as permanent.

How did Nexstar become the largest local broadcaster?

Nexstar’s history is a consolidation story built around station acquisitions, operating discipline and retransmission scale. The company began with one station in Scranton, Pennsylvania, and used repeated transactions to expand market coverage, affiliate relationships and bargaining power. Its official milestones and company history connect that expansion to the present portfolio.

  1. 1996
    Perry Sook founded Nexstar with a single station, establishing the acquisition-led local-broadcast model.
  2. 2003
    Nexstar became publicly traded, broadening access to capital for station consolidation.
  3. 2017
    The Media General acquisition added 71 stations and materially increased national scale.
  4. 2019
    The Tribune Media acquisition made Nexstar the largest U.S. local television broadcaster and added WGN assets.
  5. 2020
    WGN America began its transformation into NewsNation, creating a national news platform.
  6. 2022
    Nexstar acquired a 75% stake in The CW, later increased to 81%, adding a national broadcast network.
  7. 2026
    The $6.2B enterprise-value TEGNA transaction closed, adding stations, revenue and substantial debt while intensifying regulatory scrutiny.
Nexstar’s scale advantage was created through M&A, but every new layer of scale also adds integration, leverage and regulatory complexity.

What gives Nexstar a competitive advantage?

The central advantage is the combination of local reach and national bargaining power. Local news remains differentiated because it requires market-by-market reporting, production infrastructure, community relationships and licensed spectrum. Nexstar can spread technology, programming procurement, sales tools and corporate costs across a large station base while negotiating carriage and network-affiliation agreements at scale.

1
Local stations create trusted, scarce news and sports inventory.
2
Audience reach supports advertising sales and distribution negotiations.
3
Scale lowers duplicated costs and supports shared technology and content.
4
Cash flow funds debt service, dividends, acquisitions and network investment.

Where is the moat strongest?

Moat source Evidence Limitation
Local scale 265 owned or partner stations across 132 markets after TEGNA. FCC ownership rules constrain further consolidation.
Distribution leverage $837M of Q1 2026 distribution revenue. Subscriber attrition can offset rate increases.
Content infrastructure More than 317,000 programming hours produced annually on the 2025 standalone footprint. Newsrooms and sports rights require continuous spending.
National platforms The CW, NewsNation and The Hill create cross-market inventory. Network profitability is still developing.

Who are the main competitors?

In local broadcasting, the closest scaled competitors include Gray Media, Sinclair, E.W. Scripps and station groups owned by major networks. In national news and entertainment, NewsNation and The CW compete with much larger cable, streaming and broadcast ecosystems. Digital advertising also places Nexstar against search, social and connected-TV platforms with superior data and global reach. This means Nexstar’s moat is strongest in local content, licensed distribution and advertiser relationships, but weaker where audience attention shifts to national digital platforms.

How financially strong is Nexstar after TEGNA?

Nexstar entered 2026 with a strong cash-generating record but materially increased its leverage to complete TEGNA. The 2025 Form 10-K reported $4.9 billion of revenue, $891 million of operating cash flow and $351 million returned through dividends and repurchases. After closing TEGNA, consolidated debt rose from $6.333 billion at December 31, 2025 to $12.152 billion at March 31, 2026.

December 31, 2025
$6.333B debt
Standalone year-end baseline before TEGNA financing.
March 31, 2026
$12.152B debt
Post-closing balance including acquisition financing.

What does leverage mean for the next phase?

$379M
cash on hand, March 31, 2026
2.94x
pro forma first-lien net leverage, March 31, 2026
3.84x
total net leverage, March 31, 2026
4.75x
temporary covenant ratio test after acquisition

The key financial question is whether integration savings, retransmission economics and election-year advertising can reduce debt faster than secular television pressures erode cash flow. Interest expense was already $120 million in Q1 2026, up from $97 million in Q1 2025, and the quarter included only 13 days of TEGNA operations. Debt repayment is therefore more strategically important than it was before the acquisition.

Cash-generation capacityStrong
Balance-sheet flexibilityConstrained
Near-term deleveraging needVery high

Which KPIs best explain Nexstar’s performance?

Revenue alone is not enough because Nexstar’s economics depend on rate-versus-subscriber trade-offs, election timing, programming investments and leverage. A useful dashboard combines operating and financial indicators.

KPI Current anchor How to interpret it
Distribution growth +9.8% in Q1 2026 Tests whether pricing and vMVPD gains exceed subscriber losses.
Legacy non-political advertising +0.4% in Q1 2026 A cleaner view of ordinary advertiser demand than total advertising.
Political advertising $41M in Q1 2026 Explains election-cycle upside but should not be annualized mechanically.
Adjusted EBITDA margin 33.7% in Q1 2026 Shows operating leverage before interest, taxes and selected adjustments.
Free cash flow $267M in Q1 2026 Operating cash flow minus capital expenditures; relevant to debt service.
Total net leverage 3.84x at March 31, 2026 The most important post-acquisition balance-sheet gauge.

What network KPIs deserve attention?

NewsNation audience rank
It ranked 35th among ad-supported cable networks in Q1 2026; continued audience gains improve ad monetization.
The CW profitability path
Sports represented nearly half of 2026 programming hours; rights costs and ratings determine whether the network reaches profitability.
Digital mix
Digital growth offset declining legacy non-political television advertising in Q1 2026.
TEGNA synergy capture
Track realized cost savings, retransmission revenue and integration expense against management’s transaction assumptions.

Who owns Nexstar stock, and why does governance matter?

Nexstar has one class of common stock with one vote per share. As of April 20, 2026, 30,538,965 shares were outstanding and no preferred shares were outstanding. The 2026 proxy statement shows a dispersed institutional base alongside meaningful founder ownership.

Holder or group Shares Ownership Governance implication
The Vanguard Group 3,370,415 11.0% Large passive ownership increases the importance of governance, compensation and capital allocation.
BlackRock 3,207,431 10.5% Another major institutional voting bloc.
Perry A. Sook 1,862,765 6.1% Founder, chairman and CEO retains material economic alignment and strategic influence.
Directors and executive officers 2,151,535 7.0% Management ownership links compensation and long-term value, but also strengthens insider influence.

How concentrated is leadership authority?

Perry Sook has served as a director since the company’s founding in 1996 and remains chairman and chief executive officer. The board adopted a policy to separate the chair and CEO roles once he leaves the company and board, which acknowledges succession and concentration risk. The 2026 annual meeting elected nine directors, and the company requested approval for a new 2.3 million-share long-term omnibus incentive-plan pool, plus remaining eligible shares from the prior plan. Governance analysis should therefore focus on succession planning, incentive design, acquisition discipline and the balance between founder continuity and independent oversight.

What opportunities could strengthen the story?

The clearest opportunity is successful TEGNA integration. The transaction adds scale, local markets, advertising inventory and distribution leverage. It can also spread technology, corporate functions and content across a larger footprint. Nexstar completed the acquisition on March 19, 2026 after FCC and Department of Justice approvals; the official closing announcement frames the strategic goal as competing more effectively with Big Tech and large media conglomerates.

TEGNA cost and revenue synergies
Successful integration can raise cash flow and accelerate deleveraging.
Election-year advertising
2026 political demand can support station margins and debt reduction.
NewsNation scale
Audience growth can improve advertising yield and national relevance.
The CW sports strategy
Sports can build appointment viewing, affiliates and advertising, but economics depend on rights costs.
Digital subscriptions
Properties such as The Hill can diversify revenue beyond advertising.
Distribution repricing
Higher rates and vMVPD growth may continue to offset part of linear subscriber attrition.

The strategic opportunity is not simply “more stations.” It is to use a broader content and distribution footprint to improve bargaining power, sell advertising across screens, share news and sports assets, and generate enough cash to reduce acquisition debt. The best evidence will be visible in distribution growth, integration expense, adjusted EBITDA, cash conversion and debt balances over the next several quarters.

What risks could weaken Nexstar’s outlook?

Nexstar’s risks are unusually interconnected. Audience fragmentation can pressure advertising and carriage economics; higher debt makes cash-flow volatility more consequential; and regulatory remedies could interfere with TEGNA integration. The first-quarter release explicitly noted pending legal proceedings and a hold-separate order. An adverse outcome could require divestitures, continued separation of assets, additional costs or restrictions on integration.

Risk Financial channel What to monitor
TEGNA legal and regulatory challenges Delayed synergies, divestiture losses, higher legal costs Court rulings, hold-separate terms and integration disclosures
Linear subscriber attrition Lower distribution base despite rate increases Distribution revenue growth and vMVPD subscriber contribution
Advertising cyclicality Volatile revenue and margins in weak economies or odd years Legacy non-political advertising and political revenue
High leverage Interest expense, refinancing risk and reduced flexibility Debt repayment, leverage ratios and covenant headroom
Programming and sports costs Pressure on The CW and network profitability Broadcast-right payments, ratings and EBITDA contribution
Digital-platform competition Audience and ad dollars shift toward search, social and streaming Digital growth, local audience trends and ad pricing

Which risk is most material now?

The most immediate risk is execution under leverage. TEGNA more than doubled reported debt between year-end 2025 and March 31, 2026. That raises the value of every dollar of sustainable free cash flow and magnifies the cost of missed synergies, weaker advertising or adverse legal remedies. Nexstar still has meaningful cash generation, but the tolerance for operational disappointment is lower than before the transaction.

Why does Nexstar matter for valuation?

A Nexstar valuation should be built around normalized free cash flow rather than a single year’s earnings. Political advertising creates a two-year cycle, acquisitions distort comparability, and non-GAAP measures contain transaction and working-capital adjustments. Analysts should model distribution revenue as rate growth minus subscriber losses, separate political from non-political advertising, and treat The CW and NewsNation as distinct investment cases with different margin trajectories.

DCF driver Bullish mechanism Pressure mechanism
Distribution revenue Rate increases, vMVPD growth, greater scale Pay-TV subscriber decline and bargaining disputes
Advertising Election spending, digital growth, national inventory Economic weakness and audience fragmentation
Operating margin TEGNA synergies and shared infrastructure Programming, legal and integration costs
Free cash flow conversion Low routine capex relative to EBITDA Working capital, rights payments and interest burden
Terminal value Durable local-news demand and distribution value Long-term linear-TV erosion and regulatory constraints

What should students and investors monitor next?

  • A full quarter of TEGNA revenue, EBITDA and integration costs.
  • Total debt and the pace of repayment after the acquisition-financing surge.
  • Distribution growth relative to traditional subscriber attrition.
  • Legacy non-political advertising, separate from election spending.
  • The CW’s progress toward profitability and sports-rights economics.
  • NewsNation audience growth and monetization.
  • Legal outcomes tied to the TEGNA hold-separate order.
  • The difference between GAAP free cash flow and adjusted free cash flow.
Key analytical takeaway
Nexstar is important because it combines unmatched local-broadcast scale with national networks and digital properties. Its distribution revenue, local content infrastructure and election-cycle advertising support substantial cash generation. The counterweight is a rapidly enlarged debt load, secular linear-TV pressure and legal uncertainty around TEGNA integration. The central research question is no longer whether Nexstar can acquire scale; it is whether that scale can be converted into durable free cash flow and faster deleveraging without sacrificing network investment or local-news economics.

DCF model

    5-Year Financial Model

    40+ Charts & Metrics

    DCF & Multiple Valuation

    Free Email Support



Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

(NXST) Nexstar Media Group, Inc. Bundle

Get Full Bundle:
$17 $9
$9 $5
$9 $5
$9 $5
$9 $5
$9 $5
$9 $5
$9 $5
$9 $5