Valuation News Corporation Australian S.E.

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:09 2026-07-29 EDT			5-day change	1st Jan Change
45.63 ^AUD	+2.70%		+2.36%	+1.24%

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	15,913	-	-
Change	-	-38.69%	22.21%	41.55%	11.48%	-9.96%	-	-
Enterprise Value (EV) ¹	15,024	10,412	12,334	16,803	17,233	15,740	15,735	15,330
Change	-	-30.7%	18.47%	36.23%	2.56%	-8.66%	-0.03%	-2.57%
P/E	46x	14.8x	75x	59.9x	14.4x	29.9x	22.6x	19.3x
PBR	1.85x	1.11x	1.39x	1.94x	1.92x	1.7x	1.59x	1.49x
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	1.78x	1.71x	1.65x
EV / Revenue	1.61x	1x	1.25x	1.67x	2.04x	1.76x	1.69x	1.59x
EV / EBITDA	11.8x	6.24x	8.69x	10.9x	12.2x	9.97x	8.88x	7.96x
EV / EBIT	25.3x	10.6x	17.5x	20.9x	18x	14.4x	12.2x	10.4x
EV / FCF	17.7x	12.2x	20.8x	27.9x	30.2x	25.5x	18.1x	15.7x
FCF Yield	5.64%	8.21%	4.81%	3.58%	3.31%	3.93%	5.53%	6.35%
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%	0.74%	0.76%	0.78%
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	8,922	9,306	9,657
EBITDA ¹	1,273	1,669	1,420	1,539	1,415	1,579	1,771	1,926
EBIT ¹	593	981	706	805	956	1,090	1,294	1,471
Net income ¹	330	623	149	266	1,180	524.7	691.7	786.3
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	28.18	28.18	28.18
Nbr of stocks (in thousands)	591,023	584,308	572,194	569,376	565,549	541,421	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE NEW YORK TIMES COMPANY	28.01x	3.73x	17.66x	1.2%	12.17B
D. B. CORP LIMITED	10.77x	1.6x	7.35x	6.23%	389M
REACH PLC	1.98x	0.48x	2.01x	8.09%	190M
JAGRAN PRAKASHAN LIMITED	6.62x	0.17x	1.02x	9.65%	142M
ILKKA OYJ	25.56x	2.32x	15.56x	6.36%	118M
Average	14.59x	1.66x	8.72x	6.31%	2.6B
Weighted average by Cap.	26.86x	3.57x	16.92x	1.59%