NEWS CORP (NWS)
Newspapers: Publishing or Publishing & Printing · Communication Services · $24.0B
Intrinsic Value (Consensus)
$42.14
Current Price
$41.40
Margin of Safety
+1.8%
1.8% Below Intrinsic Value
Value: $42
Price: $41
Valuation Model Estimates
Current Price: $41.40
DCF (Discounted Cash Flow)
$55.97
Graham Number
$26.57
Earnings Power Value
$20.10
Relative Value (P/E)
$41.40
Dividend Discount Model
$66.67
Consensus Value
$42.14
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.07
- EPS (Forward)
- $2.48
- Book Value
- $15.15
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 13.4%
- Debt/Equity
- 22%
- Revenue Growth
- -16.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance