Discounted Cash Flow
News Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $8.3b | $179.0m | $696.0m | 2.2% | $0.30 |
| 2017 | $8.1b (-1.8%) | $-738.0m (-512.3%) | $238.0m (-65.8%) | -9.1% (-520.0%) | $0.20 (-33.3%) |
| 2018 | $9.0b (10.9%) | $-1.5b (-105.1%) | $393.0m (65.1%) | -16.8% (-85.0%) | $0.20 (0.0%) |
| 2019 | $10.1b (11.6%) | $155.0m (110.2%) | $356.0m (-9.4%) | 1.5% (109.2%) | $0.27 (35.0%) |
| 2020 | $9.0b (-10.6%) | $-1.3b (-918.7%) | $342.0m (-3.9%) | -14.1% (-1015.6%) | $-2.16 (-900.0%) |
| 2021 | $9.4b (3.9%) | $330.0m (126.0%) | $847.0m (147.7%) | 3.5% (125.0%) | $0.56 (125.9%) |
| 2022 | $10.4b (11.0%) | $623.0m (88.8%) | $855.0m (0.9%) | 6.0% (70.1%) | $1.06 (89.3%) |
| 2023 | $9.9b (-4.9%) | $149.0m (-76.1%) | $593.0m (-30.6%) | 1.5% (-74.9%) | $0.26 (-75.5%) |
| 2024 | $10.1b (2.1%) | $266.0m (78.5%) | $602.0m (1.5%) | 2.6% (74.9%) | $0.47 (80.8%) |
| 2025 | $8.5b (-16.2%) | $1.2b (343.6%) | $571.0m (-5.1%) | 14.0% (429.3%) | $2.08 (342.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.