News Corporation logo NWS - News Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 21
HOLD 9
SELL 3
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 111.7% above fair value
Current Price $32.71
Bear Case $12.36 62.2% downside ($12.36 - $32.71) / $32.71 = -62.2% $1.03 × 12x P/E
Fair Value $15.45 52.8% downside ($15.45 - $32.71) / $32.71 = -52.8% $1.03 × 15x P/E
Bull Case $18.54 43.3% downside ($18.54 - $32.71) / $32.71 = -43.3% $1.03 × 18x P/E

Adjust Assumptions

15.0x
1.03$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 31.8x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $1.03, the base-case value is $15.45 per share.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples