Valuation News Corporation

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-07-24 EDT			5-day change	1st Jan Change
26.76 ^USD	+1.63%		-5.87%	+2.45%

07-22	News Corp Accuses Brave of Copyright Infringement in Countersuit	MT
07-22	News Corp Accuses Brave of Copyright Infringement in Countersuit	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,947	9,165	11,200	15,854	17,674	15,114	-	-
Change	-	-38.69%	22.21%	41.55%	11.48%	-14.49%	-	-
Enterprise Value (EV) ¹	15,024	10,412	12,334	16,803	17,233	14,941	14,935	14,531
Change	-	-30.7%	18.47%	36.23%	2.56%	-13.3%	-0.04%	-2.71%
P/E	46x	14.8x	75x	59.9x	14.4x	28.4x	21.5x	18.3x
PBR	1.85x	1.11x	1.39x	1.94x	1.92x	1.61x	1.51x	1.41x
PEG	-	0.2x	-1x	0.8x	0x	-0.5x	0.7x	1.1x
Capitalization / Revenue	1.6x	0.88x	1.13x	1.57x	2.09x	1.69x	1.62x	1.56x
EV / Revenue	1.61x	1x	1.25x	1.67x	2.04x	1.67x	1.6x	1.5x
EV / EBITDA	11.8x	6.24x	8.69x	10.9x	12.2x	9.47x	8.45x	7.56x
EV / EBIT	25.3x	10.6x	17.5x	20.9x	18x	13.7x	11.6x	9.9x
EV / FCF	17.7x	12.2x	20.8x	27.9x	30.2x	24.2x	17.2x	15x
FCF Yield	5.64%	8.21%	4.81%	3.58%	3.31%	4.14%	5.8%	6.68%
Dividend per Share ²	0.2	0.2	0.2	0.2	0.2	0.2075	0.215	0.22
Rate of return	0.78%	1.28%	1.03%	0.73%	0.67%	0.78%	0.8%	0.82%
EPS ²	0.56	1.05	0.26	0.46	2.07	0.9417	1.245	1.459
Distribution rate	35.7%	19%	76.9%	43.5%	9.66%	22%	17.3%	15.1%
Net sales ¹	9,358	10,385	9,879	10,085	8,452	8,920	9,310	9,663
EBITDA ¹	1,273	1,669	1,420	1,539	1,415	1,578	1,768	1,922
EBIT ¹	593	981	706	805	956	1,090	1,290	1,467
Net income ¹	330	623	149	266	1,180	524.7	689.2	783.6
Net Debt ¹	77	1,247	1,134	949	-441	-173	-178.4	-582.6
Reference price ²	25.77	15.58	19.50	27.57	29.72	26.76	26.76	26.76
Nbr of stocks (in thousands)	591,023	584,308	572,194	569,376	565,549	541,617	-	-
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	28.42x	1.67x	9.47x	0.78%	15.11B
THE NEW YORK TIMES COMPANY	26.7x	3.55x	16.79x	1.26%	11.6B
D. B. CORP LIMITED	10.79x	1.6x	7.36x	6.23%	386M
REACH PLC	1.82x	0.46x	1.91x	8.79%	176M
JAGRAN PRAKASHAN LIMITED	6.69x	0.18x	1.07x	9.55%	142M
UNIFY GROUP	3.98x	0.28x	2.73x	-.--%	115M
Average	13.06x	1.29x	6.55x	4.43%	4.59B
Weighted average by Cap.	27.06x	2.44x	12.40x	1.15%