As of 2025-02-09, the Intrinsic Value of News Corp (NWSA) is
42.68 USD. This NWSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.04 USD, the upside of News Corp is
47.00%.
The range of the Intrinsic Value is 29.35 - 79.09 USD
42.68 USD
Intrinsic Value
NWSA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.35 - 79.09 |
42.68 |
47.0% |
| DCF (Growth 10y) |
37.13 - 94.44 |
52.63 |
81.2% |
| DCF (EBITDA 5y) |
23.67 - 28.66 |
25.40 |
-12.5% |
| DCF (EBITDA 10y) |
31.09 - 39.95 |
34.57 |
19.0% |
| Fair Value |
3.12 - 3.12 |
3.12 |
-89.25% |
| P/E |
6.93 - 20.34 |
13.68 |
-52.9% |
| EV/EBITDA |
16.93 - 27.16 |
20.70 |
-28.7% |
| EPV |
25.94 - 36.23 |
31.08 |
7.0% |
| DDM - Stable |
5.23 - 17.33 |
11.28 |
-61.2% |
| DDM - Multi |
22.07 - 55.20 |
31.35 |
7.9% |
NWSA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,514.47 |
| Beta |
0.81 |
| Outstanding shares (mil) |
568.68 |
| Enterprise Value (mil) |
17,636.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.30% |
| Cost of Debt |
4.76% |
| WACC |
8.50% |