Valuation News Corporation

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-07-11 EDT			5-day change	1st Jan Change
29.54 ^USD	-0.40%		-0.67%	+7.26%

07-10	News Corp Chief Technology Officer Sells Shares	MT
07-09	Nvidia-backed Perplexity launches AI-powered browser to take on Google Chrome	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,000	14,947	9,165	11,200	15,854	17,599	-	-
Change	-	113.52%	-38.69%	22.21%	41.56%	11%	-	-
Enterprise Value (EV) ¹	6,742	15,024	10,412	12,334	16,803	18,184	17,583	16,935
Change	-	122.83%	-30.7%	18.47%	36.24%	8.22%	-3.31%	-3.68%
P/E ratio	-5.49x	46x	14.8x	75x	59.9x	29.6x	30.7x	26.1x
PBR	0.92x	1.85x	1.11x	1.39x	1.94x	1.91x	1.8x	1.68x
PEG	-	-0x	0.2x	-1x	0.8x	0x	-8.33x	1.5x
Capitalization / Revenue	0.78x	1.6x	0.88x	1.13x	1.57x	2.07x	2.01x	1.95x
EV / Revenue	0.75x	1.61x	1x	1.25x	1.67x	2.14x	2.01x	1.88x
EV / EBITDA	6.66x	11.8x	6.24x	8.69x	10.9x	12.8x	11.3x	10x
EV / EBIT	18.3x	25.3x	10.6x	17.5x	20.9x	18.8x	16x	13.9x
EV / FCF	19.7x	17.7x	12.2x	20.8x	27.9x	21.4x	19.8x	17.6x
FCF Yield	5.07%	5.64%	8.21%	4.81%	3.58%	4.67%	5.06%	5.67%
Dividend per Share ²	0.2	0.2	0.2	0.2	0.2	0.2	0.2025	0.2067
Rate of return	1.69%	0.78%	1.28%	1.03%	0.73%	0.68%	0.69%	0.7%
EPS ²	-2.16	0.56	1.05	0.26	0.46	0.9981	0.9613	1.133
Distribution rate	-9.26%	35.7%	19%	76.9%	43.5%	20%	21.1%	18.2%
Net sales ¹	9,008	9,358	10,385	9,879	10,085	8,502	8,738	9,030
EBITDA ¹	1,013	1,273	1,669	1,420	1,539	1,417	1,560	1,694
EBIT ¹	369	593	981	706	805	966.7	1,098	1,219
Net income ¹	-1,269	330	623	149	266	542.7	569.2	658.1
Net Debt ¹	-258	77	1,247	1,134	949	585.8	-16.01	-663.4
Reference price ²	11.86	25.77	15.58	19.50	27.57	29.54	29.54	29.54
Nbr of stocks (in thousands)	588,734	591,023	584,308	572,194	569,392	565,428	-	-
Announcement Date	8/6/20	8/5/21	8/8/22	8/10/23	8/8/24	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEWS CORPORATION	29.6x	2.14x	12.83x	0.68%	17.6B
THE NEW YORK TIMES COMPANY	27.5x	3.14x	16.75x	1.23%	9.12B
D. B. CORP LIMITED	11.33x	2.03x	8.06x	4.82%	560M
REACH PLC	3.21x	0.54x	2.33x	9.67%	323M
ROULARTA MEDIA GROUP N.V.	13.01x	0.24x	2.35x	6.51%	221M
JAGRAN PRAKASHAN LIMITED	7.53x	0.32x	1.8x	4.21%	181M
Average	15.36x	1.40x	7.36x	4.52%	4.67B
Weighted average by Cap.	27.97x	2.42x	13.74x	1.11%