Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
News
NWSA
News
Digital Disruption And Regulatory Risks Will Erode Valuation
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
22 Jun 25
Updated
16 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$26.50
9.8% overvalued
intrinsic discount
16 Jul
US$29.09
Loading
1Y
10.6%
7D
-1.5%
Author's Valuation
US$26.5
9.8% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$26.5
9.8% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-2b
10b
2014
2017
2020
2023
2025
2026
2028
Revenue US$9.0b
Earnings US$634.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.11%
Media revenue growth rate
0.13%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.71%
Calculation
US$634.16m
Earnings '28
x
28.33x
PE Ratio '28
=
US$17.97b
Market Cap '28
US$17.97b
Market Cap '28
/
558.76m
No. shares '28
=
US$32.16
Share Price '28
US$32.16
Share Price '28
Discounted to 2025 @ 6.71% p.a.
=
US$26.46
Fair Value '25
