US · NWSA
News Corporation
- Sector
- Communication Services · Entertainment
- Headquarters
- New York City, NY 10036
- Website
- newscorp.com
Price · as of 2025-06-30
$26.24
Market cap 13.72B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $42.08 | +60.37% |
| Intrinsic Value(DCF) | $12.89 | -50.88% |
| Graham-Dodd Method(GD) | $13.26 | -49.48% |
| Graham Formula(GF) | $21.67 | -17.41% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | $0.00 | $0.00 | |||
| 2013 | $14.22 | $36.37 | $3.52 | $20.88 | $9.45 |
| 2014 | $15.59 | $35.96 | $4.27 | $19.54 | $1.54 |
| 2015 | $11.26 | $34.22 | $2.39 | $13.28 | $0.00 |
| 2016 | $11.93 | $37.61 | $3.67 | $10.23 | $1.52 |
| 2017 | $11.92 | $28.58 | $3.34 | $1.73 | $0.00 |
| 2018 | $11.64 | $25.90 | $4.38 | $0.00 | $0.00 |
| 2019 | $13.18 | $32.45 | $2.76 | $4.01 | $5.07 |
| 2020 | $14.20 | $26.41 | $0.90 | $0.00 | $4.34 |
| 2021 | $21.01 | $35.17 | $3.62 | $4.68 | $6.58 |
| 2022 | $16.93 | $35.76 | $3.30 | $5.98 | $19.61 |
| 2023 | $20.65 | $33.89 | $2.96 | $1.84 | $0.00 |
| 2024 | $26.28 | $37.53 | $3.28 | $2.95 | $5.12 |
| 2025 | $29.34 | $42.08 | $3.00 | $13.26 | $21.67 |
AI valuation
Our deep-learning model estimates News Corporation's (NWSA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $42.08
- Current price
- $26.24
- AI upside
- +60.37%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$12.89
-50.88% upside
Graham-Dodd
$13.26
-49.48% upside
Graham Formula
$21.67
-17.41% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NWSA | News Corporation | $26.24 | 13.72B | +60% | -51% | -49% | -17% | 34.70 | 1.90 | 1.97 | 12.15 | 9.91 | 6.74 | 100.00% | 11.31% | 13.96% | 5.68% | 6.88% | 2.98% | 0.34 | 95.60 | 1.84 | 1.52 | 0.38 | 35000.00% | 242.00% | 2076.00% | 4.36% | 0.43 | 7.45% | 1.11% | 38.50% | 11.35% | 17.98 | 23.65 | 2.03 | 2.49 |
| LLYVK | Liberty Live Group | $99.65 | 9.16B | — | — | — | — | 16.52 | -186.81 | 24.01 | 26.29 | 20.06 | -31.08 | 13.26% | -9.16% | -14.92% | -272.00% | -4.88% | 35.67% | -33.96 | -1.25 | 0.56 | 0.57 | 1.64 | 8235.00% | — | -658571.00% | 9.90% | 0.48 | 126.60% | 0.00% | 0.00% | 6.76% | -279.44 | 10.77 | 25.61 | 2.15 |
| LUMN | Lumen Technologies, Inc. | $7.11 | 7.29B | +130% | -62% | — | — | -3.89 | -6.05 | 0.55 | 17.82 | -0.13 | -0.54 | 24.31% | -1.48% | -14.02% | 532.62% | -0.71% | -5.13% | -15.85 | -0.14 | 1.80 | 0.53 | 12.68 | 304183.00% | -539.00% | -6633.00% | 5.49% | 1.08 | 2.23% | 0.00% | 0.00% | 7.76% | -127.54 | 63.25 | 1.89 | -0.22 |
| NYT | The New York Times Compan… | $79.79 | 12.99B | -21% | -48% | -87% | -55% | 38.14 | 6.43 | 4.64 | 23.27 | 210.99 | 9.35 | 47.80% | 15.95% | 12.18% | 17.34% | 24.47% | 11.78% | 0.00 | — | 1.54 | 1.40 | -0.48 | 1808.00% | 924.00% | 4436.00% | 4.20% | 0.88 | 39.21% | 0.84% | 32.10% | 1.63% | 27.69 | 22.67 | 4.42 | 11.01 |
| OMC | Omnicom Group Inc. | $85.29 | 26.83B | +32% | +426% | — | — | 394.28 | 1.43 | 1.00 | 28.00 | — | -1.47 | 17.28% | 14.97% | -0.32% | 0.54% | 8.39% | 0.10% | 1.06 | 9.82 | 0.93 | 0.84 | 7.14 | -10362.00% | 1009.00% | 7505.00% | 16.18% | 0.10 | 22.61% | 3.19% | 1257.70% | 7.30% | 8.94 | 8.30 | 1.34 | 0.96 |
| PSKY | Paramount Skydance Corpor… | $13.51 | 14.48B | -13% | -60% | — | — | -1.44 | 0.76 | 0.30 | -4.05 | — | 2.30 | 33.46% | -18.04% | -21.19% | -43.90% | -20.15% | -13.74% | 1.23 | -6.13 | 1.26 | 0.93 | -2.25 | -21.00% | 0.00% | 0.00% | 5.52% | 0.07 | 1.87% | 0.33% | -0.50% | 23.71% | -3.79 | 40.82 | 0.68 | 0.47 |
| ROKU | Roku, Inc. | $98.41 | 14.51B | -7% | -27% | -81% | -86% | 163.36 | 5.43 | 3.05 | 38.78 | — | 6.28 | 43.79% | -0.12% | 1.87% | 3.43% | -0.50% | 2.02% | 0.33 | -2.95 | 2.75 | 2.58 | -2.14 | -16629.00% | 1518.00% | 12464.00% | 3.31% | 0.39 | 44.78% | 0.00% | 0.00% | 1.04% | -2309.54 | 27.15 | 2.74 | 6.06 |
| SIRI | Sirius XM Holdings Inc. | $21.96 | 7.39B | +171% | -44% | — | -28% | 9.21 | 0.64 | 0.87 | 8.09 | — | -3.25 | 47.04% | 17.19% | 9.41% | 7.11% | 5.28% | 2.94% | 0.84 | 3.20 | 0.30 | 0.23 | 4.57 | -14564.00% | -162.00% | 2290.00% | 16.79% | 0.52 | 5.86% | 4.92% | 45.30% | 14.86% | 11.58 | 13.68 | 1.99 | 1.26 |
| SNAP | Snap Inc. | $5.21 | 8.8B | +433% | -56% | — | — | -19.54 | 3.94 | 1.52 | -63.54 | — | 18.21 | 54.97% | -8.97% | -7.76% | -19.46% | -14.46% | -5.90% | 2.06 | -5.98 | 3.56 | 3.35 | -21.68 | -3571.00% | 1063.00% | 9995.00% | 4.86% | 0.51 | 11.88% | 0.00% | 0.00% | 30.51% | -20.21 | 24.61 | 1.81 | -0.48 |
| TKO | TKO Group Holdings, Inc. | $223.87 | 18.39B | +48% | +4,774% | — | -20% | 33.29 | 4.86 | 3.84 | 16.37 | 0.83 | -2.26 | 49.57% | 20.30% | 4.13% | 13.95% | 12.48% | 3.87% | 1.09 | 4.74 | 1.26 | 0.75 | 2.47 | 403163.00% | 6885.00% | 12789.00% | 6.37% | 0.70 | 17.08% | 3.52% | 117.30% | 8.29% | 22.28 | 18.48 | 4.52 | 2.22 |
| WMG | Warner Music Group Corp. | $28.60 | 14.94B | +16% | -59% | — | -70% | 39.87 | 22.80 | 2.20 | 16.90 | — | -3.56 | 45.85% | 10.35% | 5.44% | 63.52% | 11.86% | 3.90% | 7.12 | 4.36 | 0.66 | 0.45 | 3.66 | -1667.00% | 437.00% | -1552.00% | 3.65% | 0.16 | 12.20% | 2.60% | 103.50% | 2.70% | 27.13 | 34.93 | 2.81 | 1.53 |
About News Corporation
News Corporation, a media and information services company, creates and distributes authoritative and engaging content, and other products and services for consumers and businesses worldwide. It operates in six segments: Digital Real Estate Services, Subscription Video Services, Dow Jones, Book Publishing, News Media, and Other. The company distributes content and data products, including The Wall Street Journal, Barron's, MarketWatch, Investor's Business Daily, Factiva, Dow Jones Risk & Compliance, Dow Jones Newswires, and OPIS through various media channels, such as newspapers, newswires, websites, mobile apps, newsletters, magazines, proprietary databases, live journalism, video, and podcasts. It also owns and operates daily, Sunday, weekly, and bi-weekly newspapers comprising The Australian, The Weekend Australian, The Daily Telegraph, The Sunday Telegraph, Herald Sun, Sunday Herald Sun, The Courier Mail, The Sunday Mail, The Advertiser, Sunday Mail, The Sun, The Sun on Sunday, The Times, The Sunday Times, and New York Post, as well as digital mastheads and other websites. In addition, the company publishes general fiction, nonfiction, children's, and religious books; provides sports, entertainment, and news services to pay-TV and streaming subscribers, and other commercial licensees through cable, satellite, and internet distribution; and broadcasts rights to live sporting events. Further, it offers property and property-related advertising and services on its websites and mobile applications; online real estate services; and financial services. The company was founded in 2012 and is headquartered in New York, New York.
- CEO
- Robert J. Thomson
- Employees
- 23.9K
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.89 ÷ $26.24) − 1 = -50.88% (DCF, example).