News Corp (Class B)

NWS US Communication Services Publishing
S&P 500
$32.71
-0.21%
Delayed · cached 15 min

Fair value analysis

NWS
News Corp (Class B)
Communication ServicesPublishing
$32.71
Close used for this calculation
$29.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability19/25
Returns6/25
Balance Sheet21/25
Efficiency10/25
Growth12/25
Good
Quality radar
56Prof.19/25Ret.6/25Eff.10/25B.Sht21/25Growth12/25

Consensus fair value

$29.12
Near FV
▼ -11.0% against the close used
Model range $2.75 – $49.54
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$2.75Fair value$29.12Bull$49.54
FairClose
52-week traded range
52W low $25.6552W high $35.32

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

News Corp (Class B) closed at $32.71, 12.3% above the consensus fair value of $29.12 drawn from 8 valuation models.

Financial DNA score 56/100 — Good. P/E of 31.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$28.94
-11.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$18.82
-42.5%
√(22.5 × EPS × BVPS)
EPS=1.03, BVPS=15.29 · outside Graham range (P/E 31.8, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
$20.60
-37.0%
EPS × 20x (sector P/E)
EPS=1.03, Sector P/E=20x
Peter Lynch (PEG)
$30.90
-5.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.03, g=30%
EV/EBITDA
$49.54
+51.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.53B
Book Value (P/B)
$2.75
-91.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.29, ROE=6.7%, g=6%, r=10%
Reverse DCF
$32.71
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.4% | Historical: 37.7%
Margin of Safety
$17.09
-47.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22.79, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.