As of 2025-09-18, the Intrinsic Value of News Corp (NWSA) is 39.25 USD. This NWSA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.23 USD, the upside of News Corp is 29.80%.
The range of the Intrinsic Value is 26.12 - 86.79 USD
Based on its market price of 30.23 USD and our intrinsic valuation, News Corp (NWSA) is undervalued by 29.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.12 - 86.79 | 39.25 | 29.8% |
| DCF (Growth 10y) | 30.85 - 97.83 | 45.48 | 50.5% |
| DCF (EBITDA 5y) | 24.41 - 32.70 | 26.77 | -11.5% |
| DCF (EBITDA 10y) | 28.88 - 41.17 | 32.98 | 9.1% |
| Fair Value | 52.22 - 52.22 | 52.22 | 72.73% |
| P/E | 12.23 - 28.91 | 20.58 | -31.9% |
| EV/EBITDA | 17.86 - 31.89 | 23.56 | -22.1% |
| EPV | 30.55 - 46.54 | 38.54 | 27.5% |
| DDM - Stable | 18.46 - 80.70 | 49.58 | 64.0% |
| DDM - Multi | 19.90 - 69.29 | 31.11 | 2.9% |
| Market Cap (mil) | 17,079.04 |
| Beta | 0.79 |
| Outstanding shares (mil) | 564.97 |
| Enterprise Value (mil) | 16,638.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.13% |
| Cost of Debt | 4.28% |
| WACC | 7.59% |