The Discounted Cash Flow (DCF) valuation of News Corp (NWSA) is 26.46 USD. With the latest stock price at 29.07 USD, the upside of News Corp based on DCF is -9.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.3% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 18.74 - 45.12 | 26.46 |
| Upside | -35.5% - 55.2% | -9.0% |