Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
NEWS CORP
Bear Case (25th pct.)
-42.5% vs price
Base Case (Median)
-27.4% vs price
Bull Case (75th pct.)
-16.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $24.98 | -21.1% | High (40%) |
| PE Comparable | $17.55 | -44.6% | Medium (25%) |
| Growth Trajectory DCF | $28.66 | -9.4% | Medium (20%) |
| Graham Number | $18.84 | -40.5% | Low (10%) |
| EV/EBITDA | $22.98 | -27.4% | Medium (20%) |
| EV/FCF | $27.67 | -12.6% | Medium (20%) |
| Earnings Power Value | $16.73 | -47.1% | Medium (50%) |
Based on 7 out of 7 methods, NWS appears overvalued at the current price of $31.65. The base case fair value of $22.98 implies 27.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.