investorscraft@gmail.com

Intrinsic ValueNews Corporation (0K7U.L)

Previous Close£26.73
Intrinsic Value
Upside potential
Previous Close
£26.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

News Corporation operates as a diversified media and information services company, leveraging a multi-segment approach to deliver authoritative content across digital and traditional platforms. Its core revenue streams include subscriptions, advertising, and licensing, with key assets like The Wall Street Journal, Dow Jones, and HarperCollins driving monetization. The company maintains a strong foothold in digital real estate services through platforms like REA Group, while its pay-TV and streaming offerings cater to sports and entertainment audiences. Positioned at the intersection of journalism, publishing, and digital services, News Corp benefits from its global brand recognition and diversified portfolio, though it faces structural challenges in legacy print media. Its ability to monetize premium content and expand digital subscriptions underscores its competitive resilience in a rapidly evolving media landscape.

Revenue Profitability And Efficiency

News Corporation reported FY revenue of $10.09 billion, with net income of $266 million, reflecting a net margin of approximately 2.6%. Operating cash flow stood at $1.1 billion, supported by disciplined cost management despite inflationary pressures. Capital expenditures of $496 million indicate ongoing investments in digital infrastructure and content, though free cash flow remains robust. The company’s profitability is tempered by cyclical advertising headwinds and print media declines, offset by growth in digital real estate and subscriptions.

Earnings Power And Capital Efficiency

Diluted EPS of $0.46 reflects modest earnings power, with ROIC likely constrained by legacy asset drag. The digital real estate and Dow Jones segments exhibit higher-margin recurring revenue, while news media and book publishing face margin compression. Operating cash flow coverage of debt (0.27x) suggests adequate but not exceptional capital efficiency, with reinvestment focused on high-growth verticals.

Balance Sheet And Financial Health

The balance sheet shows $1.96 billion in cash against $4.05 billion of total debt, yielding a net debt position of $2.09 billion. Liquidity appears sufficient, with operating cash flow covering interest obligations comfortably. Leverage is manageable given the stable cash flows from digital subscriptions and real estate services, though legacy liabilities require ongoing monitoring.

Growth Trends And Dividend Policy

Digital revenue streams, particularly Dow Jones and REA Group, are primary growth drivers, while traditional media faces secular declines. The $0.20 annual dividend per share implies a conservative payout ratio, prioritizing flexibility over yield. Share repurchases or incremental digital M&A could supplement capital returns if free cash flow stabilizes.

Valuation And Market Expectations

At a $16.3 billion market cap, the stock trades at ~1.6x revenue and ~61x trailing earnings, reflecting investor optimism around digital transformation. The beta of 1.3 indicates higher volatility versus the market, likely due to cyclical exposure to advertising and real estate markets.

Strategic Advantages And Outlook

News Corp’s diversified model and premium content libraries provide a moat, but success hinges on scaling digital subscriptions and mitigating print erosion. Strategic priorities include monetizing journalism through paywalls and leveraging Dow Jones’ B2B data capabilities. Macro risks include ad spending volatility and regulatory scrutiny of digital platforms.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount