News Corporation (NWSA) 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 (NWSA) Bundle
Streamline your analysis and boost precision with our (NWSA) DCF Calculator! Utilizing real data from News Corporation and customizable assumptions, this tool empowers you to forecast, analyze, and value News Corporation like a seasoned investor.
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 | 1,520.0 | 1,565.9 | 1,613.2 | 1,661.9 | 1,712.0 |
| Account Receivables, % | 13.35 | 16.01 | 14.46 | 14.42 | 14.9 | 14.63 | 14.63 | 14.63 | 14.63 | 14.63 |
| 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 NWSA 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
- 🔍 Real-Life NWSA Financials: Pre-filled historical and projected data for News Corporation (NWSA).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate News Corporation’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize News Corporation’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered News Corporation (NWSA) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for News Corporation’s (NWSA) intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for News Corporation (NWSA)?
- User-Friendly Interface: Perfect for both novice users and seasoned analysts.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial evaluation.
- Real-Time Valuation: Watch as News Corporation’s valuation updates instantly with input changes.
- Preloaded Data: Comes with News Corporation’s actual financial metrics for immediate analysis.
- Preferred by Experts: Trusted by investors and financial analysts for making strategic decisions.
Who Should Use This Product?
- Professional Investors: Develop comprehensive valuation models for assessing News Corporation (NWSA) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic planning for News Corporation (NWSA).
- Consultants and Advisors: Deliver precise valuation insights to clients regarding News Corporation (NWSA) stock.
- Students and Educators: Utilize real-world data to enhance financial modeling skills in relation to News Corporation (NWSA).
- Media Analysts: Gain insights into how media companies like News Corporation (NWSA) are valued in the industry.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for News Corporation (NWSA).
- Real-World Data: Historical and projected financials of News Corporation (NWSA) preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into News Corporation (NWSA).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to News Corporation (NWSA).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to News Corporation (NWSA).