Valuation News Corporation Australian S.E.

Stocks

Market Closed - Australian S.E. 06:10:22 23/10/2026 BST			5-day change	1st Jan Change
48.49 ^AUD	+1.83%		+1.74%	+7.59%

10-23	News Corp Sees Nearly 17 Million Visits on Australian Sites in September	MT
10-20	Raymond James Initiates News at Outperform With $35 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	9,165	11,200	15,854	17,674	14,072	17,071	-	-
Change	-	22.21%	41.55%	11.48%	-20.38%	21.32%	-	-
Enterprise Value (EV) ¹	10,412	12,334	16,803	17,233	13,966	16,958	16,343	15,984
Change	-	18.47%	36.23%	2.56%	-18.96%	21.42%	-3.63%	-2.2%
P/E	14.8x	75x	59.9x	14.4x	24.1x	24x	20.8x	18.5x
PBR	1.11x	1.39x	1.94x	1.92x	1.58x	1.82x	1.69x	1.57x
PEG	-	-1x	0.8x	0x	-0.5x	1x	1.4x	1.5x
Capitalization / Revenue	0.88x	1.13x	1.57x	2.09x	1.56x	1.81x	1.76x	1.68x
EV / Revenue	1x	1.25x	1.67x	2.04x	1.55x	1.8x	1.68x	1.58x
EV / EBITDA	6.24x	8.69x	10.9x	12.2x	8.58x	9.42x	8.35x	7.5x
EV / EBIT	10.6x	17.5x	20.9x	18x	12.2x	13x	11.1x	9.59x
EV / FCF	12.2x	20.8x	27.9x	30.2x	17.2x	19.4x	15.5x	14.1x
FCF Yield	8.21%	4.81%	3.58%	3.31%	5.81%	5.15%	6.46%	7.11%
Dividend per Share ²	0.2	0.2	0.2	0.2	0.2	0.2075	0.22	0.22
Rate of return	1.28%	1.03%	0.73%	0.67%	0.81%	0.68%	0.72%	0.72%
EPS ²	1.05	0.26	0.46	2.07	1.03	1.281	1.477	1.661
Distribution rate	19%	76.9%	43.5%	9.66%	19.4%	16.2%	14.9%	13.2%
Net sales ¹	10,385	9,879	10,085	8,452	9,028	9,406	9,726	10,135
EBITDA ¹	1,669	1,420	1,539	1,415	1,627	1,799	1,958	2,131
EBIT ¹	981	706	805	956	1,142	1,309	1,472	1,666
Net income ¹	623	149	266	1,180	573	706.2	796.1	907.5
Net Debt ¹	1,247	1,134	949	-441	-106	-113.4	-728.7	-1,088
Reference price ²	15.58	19.50	27.57	29.72	24.83	30.74	30.74	30.74
Nbr of stocks (in thousands)	584,308	572,194	569,376	565,549	543,161	537,753	-	-
Announcement Date	08/08/22	10/08/23	08/08/24	05/08/25	05/08/26	-	-	-