Valuation News Corporation Australian S.E.

Stocks

Delayed Australian S.E. 20:40:30 2026-09-01 EDT			5-day change	1st Jan Change
47.79 ^AUD	-0.33%		-1.79%	+6.01%

08-28	Fox-News Corp. Re-Merger Push Could Still Be Revived	MT
08-28	Rupert Murdoch Considers Reuniting Fox Corp and News Corp

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	17,212	-	-
Change	-	22.21%	41.55%	11.48%	-20.38%	22.31%	-	-
Enterprise Value (EV) ¹	10,412	12,334	16,803	17,233	13,966	17,099	16,627	16,124
Change	-	18.47%	36.23%	2.56%	-18.96%	22.43%	-2.76%	-3.02%
P/E	14.8x	75x	59.9x	14.4x	24.1x	23.9x	20.9x	18.4x
PBR	1.11x	1.39x	1.94x	1.92x	-	1.82x	1.69x	1.57x
PEG	-	-1x	0.8x	0x	-0.5x	1x	1.4x	1.4x
Capitalization / Revenue	0.88x	1.13x	1.57x	2.09x	1.56x	1.83x	1.77x	1.7x
EV / Revenue	1x	1.25x	1.67x	2.04x	1.55x	1.82x	1.71x	1.59x
EV / EBITDA	6.24x	8.69x	10.9x	12.2x	8.58x	9.49x	8.48x	7.57x
EV / EBIT	10.6x	17.5x	20.9x	18x	12.2x	13x	11.2x	9.68x
EV / FCF	12.2x	20.8x	27.9x	30.2x	17.2x	19.7x	16x	14.2x
FCF Yield	8.21%	4.81%	3.58%	3.31%	5.81%	5.07%	6.26%	7.04%
Dividend per Share 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%	-	0.68%	0.72%	0.72%
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%	-	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	30.63	30.63	30.63
Nbr of stocks (in thousands)	584,308	572,194	569,376	565,549	543,161	540,773	-	-
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	24.01x	1.82x	9.53x	0.68%	17.28B
THE NEW YORK TIMES COMPANY	25.96x	3.37x	16.47x	1.34%	10.85B
D. B. CORP LIMITED	10.11x	1.46x	6.99x	5.02%	373M
REACH PLC	1.87x	0.46x	1.94x	8.55%	183M
JAGRAN PRAKASHAN LIMITED	6.5x	0.11x	0.71x	11.46%	140M
ILKKA OYJ	16.87x	2.29x	13.97x	6.7%	120M
Average	14.22x	1.59x	8.27x	5.63%	4.82B
Weighted average by Cap.	24.31x	2.38x	12.03x	1.11%