Valuation News Corporation Australian S.E.

Stocks

Delayed Australian S.E. 22:53:49 2026-09-23 EDT			5-day change	1st Jan Change
44.37 ^AUD	-2.27%		-6.09%	-1.56%

09-22	CNN, CBS News oversight board will be 'toothless,' experts warn	RE
09-21	News Corp Records Over 16 Million Visits on Australian Sites in August	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	9,165	11,200	15,854	17,674	14,072	15,729	-	-
Change	-	22.21%	41.55%	11.48%	-20.38%	11.78%	-	-
Enterprise Value (EV) ¹	10,412	12,334	16,803	17,233	13,966	15,616	15,144	14,642
Change	-	18.47%	36.23%	2.56%	-18.96%	11.81%	-3.02%	-3.32%
P/E	14.8x	75x	59.9x	14.4x	24.1x	22x	19.2x	16.9x
PBR	1.11x	1.39x	1.94x	1.92x	1.58x	1.67x	1.55x	1.44x
PEG	-	-1x	0.8x	0x	-0.5x	0.9x	1.3x	1.3x
Capitalization / Revenue	0.88x	1.13x	1.57x	2.09x	1.56x	1.67x	1.62x	1.55x
EV / Revenue	1x	1.25x	1.67x	2.04x	1.55x	1.66x	1.56x	1.44x
EV / EBITDA	6.24x	8.69x	10.9x	12.2x	8.58x	8.67x	7.73x	6.87x
EV / EBIT	10.6x	17.5x	20.9x	18x	12.2x	11.9x	10.2x	8.79x
EV / FCF	12.2x	20.8x	27.9x	30.2x	17.2x	18x	14.6x	12.9x
FCF Yield	8.21%	4.81%	3.58%	3.31%	5.81%	5.55%	6.87%	7.76%
Dividend per Share ²	0.2	0.2	0.2	0.2	0.2	0.2075	0.22	0.22
Rate of return	1.28%	1.03%	0.73%	0.67%	0.81%	0.74%	0.78%	0.78%
EPS ²	1.05	0.26	0.46	2.07	1.03	1.279	1.468	1.661
Distribution rate	19%	76.9%	43.5%	9.66%	19.4%	16.2%	15%	13.2%
Net sales ¹	10,385	9,879	10,085	8,452	9,028	9,411	9,738	10,135
EBITDA ¹	1,669	1,420	1,539	1,415	1,627	1,802	1,960	2,131
EBIT ¹	981	706	805	956	1,142	1,316	1,481	1,666
Net income ¹	623	149	266	1,180	573	703.4	790.8	907.5
Net Debt ¹	1,247	1,134	949	-441	-106	-113.4	-585.2	-1,088
Reference price ²	15.58	19.50	27.57	29.72	24.83	28.12	28.12	28.12
Nbr of stocks (in thousands)	584,308	572,194	569,376	565,549	543,161	539,561	-	-
Announcement Date	8/8/22	8/10/23	8/8/24	8/5/25	8/5/26	-	-	-

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	22.87x	1.73x	9.01x	0.71%	16.35B
THE NEW YORK TIMES COMPANY	25.26x	3.27x	15.84x	1.38%	10.56B
D. B. CORP LIMITED	9.29x	1.34x	6.44x	5.46%	341M
REACH PLC	1.81x	0.45x	1.9x	8.84%	175M
JAGRAN PRAKASHAN LIMITED	6.64x	0.12x	0.8x	11.21%	142M
VOCENTO, S.A.	-22x	0.39x	5.68x	-.--%	121M
Average	7.31x	1.22x	6.61x	4.6%	4.61B
Weighted average by Cap.	23.20x	2.29x	11.48x	1.12%