What Is NWS Fair Value?
News Corp (Class B) (NWS) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, News Corp (Class B) (NWS) has a composite fair value estimate of $114.78 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $32.45, suggesting the stock is undervalued by 253.7%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued3 of 4 models$114.78
vs. current price of $32.45(+253.7%)
How Is NWS Fair Value Calculated?
Four independent models estimate what NWS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
NWS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$213.27
+557.2%Undervalued
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
NWS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$21.58
-33.5%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$17.41
-46.3%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $32.45 is 557.2% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.18B | $1.10B |
| Year 2 | $1.34B | $1.15B |
| Year 3 | $1.52B | $1.21B |
| Year 4 | $1.72B | $1.27B |
| Year 5 | $1.94B | $1.33B |
| Year 6 | $2.20B | $1.39B |
| Year 7 | $2.49B | $1.46B |
| Year 8 | $2.82B | $1.53B |
| Year 9 | $3.19B | $1.61B |
| Year 10 | $3.61B | $1.69B |
| Terminal Value | $68.60B | $32.09B |
What Are NWS's Key Financial Metrics?
Earnings & Growth
Current Price
$32.45
EPS (TTM)
$1.03
Forward P/E
21.5
Profit Margin
6.3%
Cash & Balance Sheet
Free Cash Flow
1B
EBITDA
1.3B
Book Value
$15.69
Total Debt
2.9B
NWS Fair Value FAQ
What is the fair value of NWS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), NWS's estimated fair value is $114.78. The stock is currently trading at $32.45, which makes it undervalued by our analysis.
How is NWS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is NWS overvalued or undervalued?
Based on our analysis, NWS is undervalued. The current price of $32.45 is 253.7% below our estimated fair value of $114.78.
What do Wall Street analysts say about NWS?
Analyst coverage data is not currently available for NWS.