investorscraft@gmail.com

Intrinsic Value of News Corporation (NWSA)

Previous Close$29.53
Intrinsic Value
Upside potential
Previous Close
$29.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 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 global media and information services company, with core segments including Digital Real Estate Services, Subscription Video Services, Dow Jones, Book Publishing, and News Media. The company generates revenue through a mix of subscription-based models, advertising sales, and transactional services, leveraging its strong brand portfolio such as The Wall Street Journal, HarperCollins, and REA Group. Positioned as a leader in premium content, News Corp benefits from its entrenched market presence in key geographies like the U.S., Australia, and the U.K., while navigating the evolving digital landscape through strategic investments in digital platforms and data-driven services. Its diversified revenue streams mitigate sector-specific risks, though competition from tech-driven media disruptors remains a challenge.

Revenue Profitability And Efficiency

News Corporation reported $10.09 billion in revenue for FY 2024, with net income of $266 million, reflecting a net margin of approximately 2.6%. The company generated $1.1 billion in operating cash flow, demonstrating solid cash conversion despite higher capital expenditures of $496 million. Diluted EPS stood at $0.46, indicating modest profitability relative to its revenue scale.

Earnings Power And Capital Efficiency

The company’s operating cash flow of $1.1 billion underscores its ability to fund operations and strategic initiatives, though net income margins remain thin. Capital expenditures of $496 million suggest ongoing investments in digital transformation and content production, which are critical for long-term competitiveness. The balance between reinvestment and profitability will be key to sustaining earnings power.

Balance Sheet And Financial Health

News Corporation maintains a robust balance sheet with $1.96 billion in cash and equivalents, providing liquidity against $4.05 billion in total debt. The debt level is manageable given its cash flow generation, though leverage metrics warrant monitoring. The company’s financial flexibility supports its dividend policy and potential M&A activity in the fragmented media sector.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by digital subscriptions and real estate services, though traditional media segments face headwinds. The company pays a dividend of $0.30 per share, reflecting a commitment to shareholder returns despite moderate earnings. Future growth will hinge on scaling digital offerings and optimizing legacy businesses.

Valuation And Market Expectations

With a market cap derived from 571.2 million shares outstanding, News Corp trades at a valuation reflective of its mixed growth profile. Investors likely price in expectations of digital segment outperformance offsetting declines in print media. The stock’s performance will depend on execution in high-margin areas like Dow Jones and REA Group.

Strategic Advantages And Outlook

News Corp’s strategic advantages lie in its premium content brands, diversified revenue streams, and global footprint. However, the shift to digital consumption requires continued adaptation. The outlook remains cautiously optimistic, with success tied to leveraging data analytics, subscription growth, and cost discipline in an increasingly competitive landscape.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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