News Corporation (NWS) DCF Valuation

News Corporation (NWS) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

News Corporation (NWS) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or analyst, this (NWS) DCF Calculator serves as your go-to resource for accurate valuation. Loaded with real data from News Corporation, you can adjust forecasts and instantly observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 9,008.0 9,358.0 10,385.0 9,879.0 10,085.0 10,389.4 10,703.0 11,026.0 11,358.8 11,701.6
Revenue Growth, % 0 3.89 10.97 -4.87 2.09 3.02 3.02 3.02 3.02 3.02
EBITDA -695.0 1,295.0 1,730.0 1,237.0 1,378.0 1,017.5 1,048.2 1,079.8 1,112.4 1,146.0
EBITDA, % -7.72 13.84 16.66 12.52 13.66 9.79 9.79 9.79 9.79 9.79
Depreciation 804.0 808.0 813.0 823.0 734.0 851.9 877.6 904.1 931.4 959.5
Depreciation, % 8.93 8.63 7.83 8.33 7.28 8.2 8.2 8.2 8.2 8.2
EBIT -1,499.0 487.0 917.0 414.0 644.0 165.6 170.6 175.8 181.1 186.5
EBIT, % -16.64 5.2 8.83 4.19 6.39 1.59 1.59 1.59 1.59 1.59
Total Cash 1,517.0 2,236.0 1,822.0 1,833.0 1,960.0 2,000.3 2,060.7 2,122.9 2,187.0 2,253.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,203.0 1,498.0 1,502.0 1,425.0 1,503.0
Account Receivables, % 13.35 16.01 14.46 14.42 14.9
Inventories 348.0 253.0 311.0 311.0 296.0 325.1 334.9 345.0 355.4 366.1
Inventories, % 3.86 2.7 2.99 3.15 2.94 3.13 3.13 3.13 3.13 3.13
Accounts Payable 351.0 321.0 411.0 440.0 314.0 391.7 403.5 415.7 428.3 441.2
Accounts Payable, % 3.9 3.43 3.96 4.45 3.11 3.77 3.77 3.77 3.77 3.77
Capital Expenditure -438.0 -390.0 -499.0 -499.0 -496.0 -494.6 -509.6 -524.9 -540.8 -557.1
Capital Expenditure, % -4.86 -4.17 -4.81 -5.05 -4.92 -4.76 -4.76 -4.76 -4.76 -4.76
Tax Rate, % 51.28 51.28 51.28 51.28 51.28 51.28 51.28 51.28 51.28 51.28
EBITAT -1,519.7 357.1 703.6 186.9 313.7 113.9 117.3 120.9 124.5 128.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,353.7 545.1 1,045.6 616.9 362.7 502.8 441.5 454.8 468.6 482.7
WACC, % 9.53 9.29 9.32 9.04 9.07 9.25 9.25 9.25 9.25 9.25
PV UFCF
SUM PV UFCF 1,817.9
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 500
Terminal Value 8,685
Present Terminal Value 5,580
Enterprise Value 7,398
Net Debt 2,093
Equity Value 5,305
Diluted Shares Outstanding, MM 574
Equity Value Per Share 9.25

What You Will Get

  • Real NWS Financial Data: Pre-filled with News Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See News Corporation’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Historical Data: News Corporation’s (NWS) detailed financial statements and historical performance metrics.
  • Customizable Assumptions: Modify WACC, tax rates, revenue growth projections, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of News Corporation (NWS) as you adjust inputs.
  • Intuitive Visualizations: Interactive dashboard charts present valuation outcomes and essential financial metrics.
  • Engineered for Precision: A robust tool designed for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered News Corporation (NWS) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for News Corporation’s (NWS) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for News Corporation (NWS)?

  • Accuracy: Utilizes real News Corporation financials to ensure precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive interface suitable for users with varying levels of financial modeling skills.

Who Should Use This Product?

  • Journalism Students: Explore media analysis techniques and apply them to real-world case studies.
  • Academics: Utilize industry-standard models in your courses or research projects.
  • Media Investors: Evaluate your investment strategies and assess valuation results for News Corporation (NWS).
  • Market Analysts: Enhance your efficiency with a ready-to-use, customizable financial model.
  • Content Creators: Understand how major media corporations like News Corporation (NWS) operate and are evaluated.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled News Corporation (NWS) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for News Corporation (NWS).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.