NWSA · News Corporation
$25.412026-07-21Sector: Communication Services; Industry: Entertainment; Sub-Industry: Publishing
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$32
+24.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($26 · $34) Analysts Range ($29 · $34) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q3 | $8.0B | — | 8.4% | 38.9% | $412MM | $218MM | $630MM | 7.6% | — | 4.5% | $9.1B | $0.27 | — |
| 2025.Q2 | $8.3B | 3.0% | 9.7% | 30.3% | $559MM | $140MM | $699MM | 9.0% | — | 6.4% | $8.4B | $0.47 | — |
| 2025.Q3 | $8.3B | 0.0% | 9.7% | 29.7% | $563MM | $92MM | $655MM | 8.0% | — | 6.8% | $8.2B | $0.47 | — |
| 2026.Q2 | $8.5B | 2.4% | 11.3% | 31.4% | $656MM | −$387MM | $269MM | 8.5% | — | 7.4% | $9.6B | $2.10 | — |
| 2026.Q3 | $9.0B | 6.8% | 12.4% | 32.9% | $748MM | −$389MM | $359MM | 7.8% | — | 7.9% | $9.3B | $1.90 | 12.8 |
| italics below = DCF projection · 10yr Rev CAGR: 6.3% |
| 2027.Q3 | $9.2B | +2.3% | 12.4% | 31.6% | $781MM | −$222MM | $559MM | 8.0% | $517MM | 8.3% | $9.6B | $1.39 | 18.3 |
| 2028.Q3 | $9.6B | +4.1% | 13.0% | 30.4% | $873MM | −$406MM | $468MM | 8.1% | $400MM | 8.9% | $10.0B | $1.56 | 16.3 |
| 2029.Q3 | $10.0B | +4.2% | 13.7% | 29.1% | $975MM | −$437MM | $537MM | 8.2% | $425MM | 9.6% | $10.4B | $1.74 | 14.6 |
| 2030.Q3 | $11.0B | +9.3% | 14.4% | 27.8% | $1.1B | −$1.0B | $122MM | 8.2% | $89MM | 10.4% | $11.4B | $2.03 | 12.5 |
| 2031.Q3 | $12.1B | +10.4% | 15.7% | 26.5% | $1.4B | −$1.3B | $139MM | 8.3% | $94MM | 11.6% | $12.7B | $2.49 | 10.2 |
|
| Term. Yr+ | $17.4B | 4.1% | 15.7% | 20.0% | $2.2B | −$682MM | $1.5B | 8.6% | $15.0B | 13.1% | — | — | — |
Active scenario IV: $32 (+24.7% vs market)