NWSA
News Corp
Price:  
26.74 
USD
Volume:  
2,080,319.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWSA Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of News Corp (NWSA) is 30.29 USD. This NWSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.74 USD, the upside of News Corp is %.

The range of the Intrinsic Value is 20.60 - 57.37 USD

26.74 USD
Stock Price
30.29 USD
Intrinsic Value
Intrinsic Value Details

NWSA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.60 - 57.37 30.29 13.3%
DCF (Growth 10y) 24.06 - 62.03 34.14 27.7%
DCF (EBITDA 5y) 16.60 - 19.54 17.68 -33.9%
DCF (EBITDA 10y) 20.13 - 24.91 22.08 -17.4%
Fair Value 1.82 - 1.82 1.82 -93.18%
P/E 6.26 - 11.81 8.53 -68.1%
EV/EBITDA 15.56 - 21.72 17.29 -35.3%
EPV 28.08 - 38.48 33.28 24.5%
DDM - Stable 3.44 - 11.50 7.47 -72.1%
DDM - Multi 13.79 - 33.54 19.29 -27.9%

NWSA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,238.86
Beta 0.93
Outstanding shares (mil) 569.89
Enterprise Value (mil) 16,195.86
Market risk premium 4.60%
Cost of Equity 8.14%
Cost of Debt 4.69%
WACC 7.45%