NWS News Corporation
Communication Services
Price
$32.74
Intrinsic value
$14.73
Buy price
$11.79
Discount
-122.2%
DCF walkthrough
Near-term growth (g1)4.06%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,237,000,000.00
- Total debt
- $2,915,000,064.00
- Cash & STI
- $2,100,999,936.00
- Shares out.
- 548,900,000
Overvalued
Intrinsic value$14.73
Buy price (with MOS)$11.79
Current price$32.74
Discount to intrinsic value-122.2%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 6.3%
- Current ROE
- 6.7%
- Minimum ROE
- 1.8%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.34x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.16x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 30.4%
- Public economic interest
- 92.3%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.