US · TDAY
USA TODAY Co., Inc.
- Sector
- Communication Services · Publishing
- Headquarters
- New York, NY 10019
- Website
- usatodayco.com
Price · as of 2025-12-31
$7.38
Market cap 875.3M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.89 | +264.36% |
| Intrinsic Value(DCF) | $2.38 | -67.75% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.00 | -99.95% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | $0.00 | $0.00 | |||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $0.00 | $0.00 | |||
| 2018 | |||||
| 2019 | $4.07 | $1,186.62 | $0.00 | $0.00 | |
| 2020 | $5.67 | $18.80 | $10,161.34 | $0.00 | $0.00 |
| 2021 | $4.27 | $22.77 | $48.65 | $0.00 | $0.00 |
| 2022 | $2.45 | $25.77 | $0.00 | $0.00 | $0.00 |
| 2023 | $2.05 | $22.32 | $0.00 | $0.00 | $0.21 |
| 2024 | $3.47 | $24.88 | $0.00 | $0.00 | $0.00 |
| 2025 | $5.94 | $26.89 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates USA TODAY Co., Inc.'s (TDAY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.89
- Current price
- $7.38
- AI upside
- +264.36%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.38
-67.75% upside
Graham-Dodd
—
— upside
Graham Formula
$0.00
-99.95% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TDAY | USA TODAY Co., Inc. | $7.38 | 875.3M | +264% | -68% | — | -100% | 485.33 | 5.49 | 0.37 | 7.24 | — | -1.21 | 31.52% | 3.73% | 0.08% | 1.14% | 2.71% | 0.09% | 7.31 | 0.88 | 0.75 | 0.61 | 3.99 | -10678.00% | -825.00% | 2388.00% | 7.39% | 0.22 | 4.97% | 0.00% | 0.00% | 16.46% | 22.06 | 30.14 | 0.82 | 0.83 |
| ASST | Strive, Inc. | $7.94 | 20.84M | +10,718% | -49% | — | — | 0.00 | 0.03 | 0.15 | 0.40 | — | 0.04 | 99.57% | -1010.91% | -1009.32% | -756.01% | -10336.41% | -685.81% | 0.00 | — | 6.26 | 6.17 | 0.42 | -227.00% | 12867.00% | 2823.00% | -5142.89% | -11.37 | -7908.94% | 0.00% | 0.00% | 0.00% | 0.40 | 0.52 | -4.05 | -10.62 |
| ATHM | Autohome Inc. | $19.18 | 569.68M | +126% | +36% | -59% | -33% | 16.26 | 1.10 | 3.75 | 2.55 | — | 1.33 | 78.93% | 14.26% | 25.46% | 6.78% | 147.66% | 5.32% | 0.00 | — | 5.56 | 5.47 | -1.28 | -7828.00% | -201.00% | -4802.00% | 4.67% | 0.30 | 188.48% | 5.61% | 91.20% | 6.45% | 3.17 | 2.58 | 0.45 | 5.09 |
| CABO | Cable One, Inc. | $95.95 | 540.7M | +372% | +45% | — | — | -1.60 | 0.40 | 0.38 | 16.74 | — | -0.41 | 51.34% | 26.50% | -23.74% | -22.07% | 6.57% | -5.88% | 2.23 | 3.06 | 0.40 | 0.28 | 14.10 | -255000.00% | -495.00% | -2639.00% | 48.75% | 0.74 | 5.72% | 3.02% | -4.80% | 73.70% | 9.08 | 12.99 | 2.41 | 0.82 |
| DLX | Deluxe Corporation | $27.75 | 1.25B | +150% | -38% | — | -41% | 14.85 | 1.85 | 0.59 | 6.61 | 28.26 | -1.16 | 53.01% | 12.26% | 3.99% | 13.08% | 8.89% | 3.00% | 2.26 | 2.14 | 1.04 | 0.82 | 3.27 | 5254.00% | 54.00% | 7549.00% | 13.84% | 0.42 | 8.61% | 4.36% | 64.70% | 27.41% | 9.58 | 14.29 | 1.17 | 1.66 |
| EVER | EverQuote, Inc. | $15.80 | 576.9M | +446% | +4,364% | +25% | +680% | 5.82 | 2.43 | 0.83 | 7.39 | 2.92 | 2.67 | 97.20% | 9.61% | 14.34% | 53.19% | 73.11% | 68.48% | 0.01 | — | 0.96 | 0.96 | -1.41 | 19886.00% | 3845.00% | 4463.00% | 15.64% | 1.09 | 99.20% | 0.00% | 0.00% | 3.64% | 7.28 | 5.37 | 0.70 | 13.87 |
| GETY | Getty Images Holdings, In… | $0.78 | 323.54M | +3,496% | +56% | — | +29% | 21.56 | 1.27 | 0.91 | 7.45 | 20.98 | -0.69 | 73.06% | 19.25% | 4.21% | 6.06% | 4.27% | 1.53% | 2.02 | 1.38 | 0.79 | 0.72 | 4.41 | 10277.00% | 248.00% | -1961.00% | 7.15% | 0.26 | 3.17% | 0.00% | 0.00% | 8.68% | 11.53 | 34.25 | 2.22 | 0.16 |
| NXDR | Nextdoor Holdings, Inc. | $1.75 | 686.19M | +1,492% | -38% | -76% | — | -12.12 | 1.52 | 2.55 | -4.39 | — | 1.53 | 84.09% | -27.92% | -21.04% | -12.25% | -96.33% | -10.83% | 0.13 | — | 14.03 | 13.75 | 0.11 | -4400.00% | 419.00% | -12859.00% | 0.90% | 0.20 | 7.89% | 0.00% | 0.00% | 3.32% | -4.28 | 52.21 | 1.19 | 5.52 |
| SCHL | Scholastic Corporation | $34.77 | 855.81M | +106% | -72% | -58% | — | -351.54 | 0.71 | 0.41 | 7.22 | — | 1.01 | 51.74% | 1.31% | -0.12% | -0.19% | 1.92% | -0.10% | 0.40 | 1.17 | 1.16 | 0.68 | 1.97 | -11720.00% | 225.00% | -2516.00% | 10.78% | 0.20 | 6.48% | 3.38% | -1189.50% | 13.86% | 43.12 | 12.76 | 0.57 | 2.05 |
| SMWB | Similarweb Ltd. | $2.59 | 223.47M | +1,090% | -60% | — | — | -6.67 | 9.41 | 0.78 | -13.07 | -3.73 | -9.87 | 79.55% | -8.34% | -11.65% | -129.58% | 1941.02% | -13.07% | 1.86 | — | 0.76 | 0.64 | 2.00 | 17857.00% | 1308.00% | -5206.00% | 5.99% | 0.07 | -1083.53% | 0.00% | 0.00% | 2.27% | -8.08 | 14.48 | 0.67 | -1.00 |
| SSTK | Shutterstock, Inc. | $16.80 | 597.19M | +184% | -11% | — | +5% | -36.26 | 1.00 | 0.59 | 3.59 | -152.60 | -2.78 | 58.15% | 11.11% | 4.60% | -2.91% | 9.24% | -1.20% | 0.55 | 6.54 | 0.54 | 0.46 | 0.69 | 2376.00% | 584.00% | -94996.00% | 21.32% | 0.27 | 17.22% | 8.01% | -290.50% | 18.37% | 6.55 | 5.82 | 0.73 | 1.54 |
About USA TODAY Co., Inc.
USA TODAY Co., Inc. operates as a media and digital marketing solutions company in the United States. It operates through three segments: Domestic Gannett Media, Newsquest, and Digital Marketing Solutions. The company's print offerings include home delivery on a subscription basis; single copy; and non-daily publications, such as shoppers and niche publications. It also provides digital-only subscription, including local media brands, USA TODAY NETWORK community events platform, magazines, sports, and games; and E-newspapers; and digital advertising and marketing services. In addition, the company offers digital news and media brands; daily and weekly newspapers; digital advertising and marketing products and solutions under the LocaliQ brand; cloud-based platform that offers a suite of products and solutions for marketing automation, AI-driven advertising optimization, and customizable reporting; commercial printing and distribution arrangements services; and prints commercial materials, including flyers, business cards, and invitations. The company was formerly known as Gannett Co., Inc. and changed its name to USA TODAY Co., Inc. in October 2025. USA TODAY Co., Inc. was incorporated in 2013 and is headquartered in New York, New York.
- CEO
- Michael E. Reed
- Employees
- 11.7K
- Beta
- 1.58
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.38 ÷ $7.38) − 1 = -67.75% (DCF, example).