Valuation News Corporation

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-12-15 EST			5-day change	1st Jan Change
26.05 ^USD	-0.65%		+1.24%	-5.41%

12-10	Housing Affordability to Improve in 2026 Amid Lower Rates, Slow Price Growth, Realtor.com Says	MT
12-09	Australia social media ban takes effect in world first	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,947	9,165	11,200	15,854	17,674	15,285	-	-
Change	-	-38.69%	22.21%	41.56%	11.48%	-13.52%	-	-
Enterprise Value (EV) ¹	15,024	10,412	12,334	16,803	17,233	14,730	14,137	13,612
Change	-	-30.7%	18.47%	36.24%	2.56%	-14.53%	-4.02%	-3.72%
P/E ratio	46x	14.8x	75x	59.9x	14.4x	27x	22.4x	19.5x
PBR	1.85x	1.11x	1.39x	1.94x	-	1.58x	1.49x	1.39x
PEG	-	0.2x	-1x	0.8x	0x	-0.5x	1.1x	1.3x
Capitalization / Revenue	1.6x	0.88x	1.13x	1.57x	2.09x	1.75x	1.69x	1.63x
EV / Revenue	1.61x	1x	1.25x	1.67x	2.04x	1.69x	1.57x	1.45x
EV / EBITDA	11.8x	6.24x	8.69x	10.9x	12.2x	9.56x	8.35x	7.43x
EV / EBIT	25.3x	10.6x	17.5x	20.9x	18x	13.9x	11.6x	10.1x
EV / FCF	17.7x	12.2x	20.8x	27.9x	30.2x	23.4x	16.9x	14.6x
FCF Yield	5.64%	8.21%	4.81%	3.58%	3.31%	4.28%	5.93%	6.85%
Dividend per Share ²	0.2	0.2	0.2	0.2	-	0.226	0.235	0.22
Rate of return	0.78%	1.28%	1.03%	0.73%	-	0.86%	0.9%	0.84%
EPS ²	0.56	1.05	0.26	0.46	2.07	0.9697	1.172	1.344
Distribution rate	35.7%	19%	76.9%	43.5%	-	23.3%	20%	16.4%
Net sales ¹	9,358	10,385	9,879	10,085	8,452	8,719	9,030	9,387
EBITDA ¹	1,273	1,669	1,420	1,539	1,415	1,540	1,694	1,831
EBIT ¹	593	981	706	805	956	1,058	1,217	1,353
Net income ¹	330	623	149	266	1,180	552.1	658.1	737
Net Debt ¹	77	1,247	1,134	949	-441	-555.6	-1,148	-1,674
Reference price ²	25.77	15.58	19.50	27.57	29.72	26.22	26.22	26.22
Nbr of stocks (in thousands)	591,023	584,308	572,194	569,392	565,549	558,543	-	-
Announcement Date	8/5/21	8/8/22	8/10/23	8/8/24	8/5/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEWS CORPORATION	27.04x	1.69x	9.57x	0.86%	15.29B
THE NEW YORK TIMES COMPANY	31.8x	3.81x	19.07x	1.01%	11.03B
D. B. CORP LIMITED	10.91x	1.77x	7.4x	5.37%	476M
REACH PLC	2.29x	0.41x	1.77x	13.54%	228M
ROULARTA MEDIA GROUP N.V.	10.38x	0.14x	1.38x	8.16%	178M
JAGRAN PRAKASHAN LIMITED	7.46x	0.25x	1.54x	8.56%	168M
Average	14.98x	1.34x	6.79x	6.25%	4.56B
Weighted average by Cap.	28.24x	2.51x	13.19x	1.2%