NWSA
News Corp
Price:  
29.47 
USD
Volume:  
2,643,857.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWSA Intrinsic Value

49.40 %
Upside

What is the intrinsic value of NWSA?

As of 2025-07-09, the Intrinsic Value of News Corp (NWSA) is 44.03 USD. This NWSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.47 USD, the upside of News Corp is 49.40%.

The range of the Intrinsic Value is 29.79 - 89.32 USD

Is NWSA undervalued or overvalued?

Based on its market price of 29.47 USD and our intrinsic valuation, News Corp (NWSA) is undervalued by 49.40%.

29.47 USD
Stock Price
44.03 USD
Intrinsic Value
Intrinsic Value Details

NWSA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.79 - 89.32 44.03 49.4%
DCF (Growth 10y) 36.38 - 103.30 52.52 78.2%
DCF (EBITDA 5y) 23.24 - 31.68 25.12 -14.8%
DCF (EBITDA 10y) 29.69 - 41.78 33.21 12.7%
Fair Value 4.30 - 4.30 4.30 -85.40%
P/E 8.67 - 12.66 10.71 -63.7%
EV/EBITDA 17.00 - 31.24 21.75 -26.2%
EPV 30.28 - 44.31 37.30 26.6%
DDM - Stable 7.45 - 29.31 18.38 -37.6%
DDM - Multi 20.84 - 62.58 31.13 5.6%

NWSA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,683.26
Beta 0.82
Outstanding shares (mil) 566.11
Enterprise Value (mil) 16,553.26
Market risk premium 4.60%
Cost of Equity 8.36%
Cost of Debt 4.69%
WACC 7.71%