What Is NWSA Fair Value?
News Corp (Class A) (NWSA) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, News Corp (Class A) (NWSA) has a composite fair value estimate of $132.42 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $27.98, suggesting the stock is undervalued by 373.3%.
Data as of July 16, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$132.42
vs. current price of $27.98(+373.3%)
How Is NWSA Fair Value Calculated?
Four independent models estimate what NWSA is worth. Each uses different inputs and assumptions. The composite blends them by weight.
NWSA Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% 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 →
$290.87
+939.6%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% 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 →
$14.95
-46.6%Overvalued
Inputs used
NWSA Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% 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 →
$19.49
-30.4%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% 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.
$22.13
-20.9%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 $27.98 is 939.6% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.10B | $1.94B |
| Year 2 | $2.53B | $2.16B |
| Year 3 | $3.05B | $2.41B |
| Year 4 | $3.67B | $2.68B |
| Year 5 | $4.42B | $2.98B |
| Year 6 | $5.33B | $3.32B |
| Year 7 | $6.42B | $3.69B |
| Year 8 | $7.73B | $4.11B |
| Year 9 | $9.31B | $4.58B |
| Year 10 | $11.21B | $5.09B |
| Terminal Value | $201.31B | $91.45B |
What Are NWSA's Key Financial Metrics?
Earnings & Growth
Current Price
$27.98
EPS (TTM)
$0.80
Forward P/E
21.7
Profit Margin
12.9%
Cash & Balance Sheet
Free Cash Flow
1.7B
EBITDA
1.3B
Book Value
$15.60
Total Debt
2.9B
What Do Analysts Say About NWSA?
Low
$29.40
Average
$35.18
High
$43.00
Upside
+25.7%
NWSA Fair Value FAQ
What is the fair value of NWSA?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), NWSA's estimated fair value is $132.42. The stock is currently trading at $27.98, which makes it undervalued by our analysis.
How is NWSA'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 NWSA overvalued or undervalued?
Based on our analysis, NWSA is undervalued. The current price of $27.98 is 373.3% below our estimated fair value of $132.42.
What do Wall Street analysts say about NWSA?
8 analysts cover News Corp (Class A) with a consensus rating of "." The average price target is $35.18, ranging from $29.40 to $43.00. This implies 25.7% upside from the current price.