The Discounted Cash Flow (DCF) valuation of News Corp (NWSA) is 29.95 USD. With the latest stock price at 27.49 USD, the upside of News Corp based on DCF is 9.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.7% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 20.26 - 57.53 | 29.95 |
| Upside | -26.3% - 109.3% | 9.0% |