NWSA · News Corporation
$24.402026-05-17Sector: Communication Services; Industry: Entertainment; Sub-Industry: Publishing
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$27
+8.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($26 · $29) Analysts Range ($32 · $32) 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 |
|---|
| 2022.Q2 | $9.4B | — | 6.3% | 16.6% | $495MM | −$696MM | −$201MM | 6.0% | — | 5.8% | $8.6B | $0.57 | — |
| 2023.Q2 | $10.4B | 11.0% | 9.4% | 0.0% | $1.0B | −$1.5B | −$494MM | 8.2% | — | 11.3% | $9.9B | $1.08 | — |
| 2024.Q2 | $8.0B | -22.9% | 8.4% | 39.3% | $409MM | $196MM | $605MM | 7.7% | — | 4.2% | $9.6B | $0.26 | — |
| 2025.Q2 | $8.3B | 3.0% | 9.7% | 30.3% | $559MM | $140MM | $699MM | 9.0% | — | 6.2% | $8.4B | $0.46 | — |
| 2026.Q2 | $8.9B | 7.3% | 12.1% | 31.4% | $736MM | −$387MM | $349MM | 8.5% | — | 8.2% | $9.6B | $1.87 | 13.1 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2027.Q2 | $9.0B | +1.5% | 12.1% | 30.2% | $760MM | −$149MM | $611MM | 8.3% | $564MM | 7.9% | $9.7B | $1.32 | 18.5 |
| 2028.Q2 | $9.3B | +4.0% | 12.8% | 29.1% | $851MM | −$393MM | $458MM | 8.4% | $390MM | 8.6% | $10.1B | $1.48 | 16.5 |
| 2029.Q2 | $9.7B | +4.0% | 13.6% | 27.9% | $949MM | −$413MM | $536MM | 8.4% | $421MM | 9.2% | $10.5B | $1.65 | 14.8 |
| 2030.Q2 | $10.1B | +4.0% | 14.3% | 26.8% | $1.1B | −$435MM | $621MM | 8.4% | $450MM | 9.8% | $11.0B | $1.83 | 13.3 |
| 2031.Q2 | $10.5B | +4.0% | 15.7% | 25.7% | $1.2B | −$457MM | $770MM | 8.4% | $515MM | 10.9% | $11.4B | $2.13 | 11.5 |
|
| Term. Yr+ | $13.4B | 4.1% | 15.7% | 20.0% | $1.7B | −$525MM | $1.2B | 8.6% | $11.4B | 13.1% | — | — | — |
Active scenario IV: $27 (+8.9% vs market)