|
News Corporation (NWSA) Évaluation DCF
US | Communication Services | Entertainment | NASDAQ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
News Corporation (NWSA) Bundle
Rationalisez votre analyse et augmentez la précision avec notre calculatrice DCF (NWSA)! En utilisant des données réelles de News Corporation et des hypothèses personnalisables, cet outil vous permet de prévoir, d'analyser et de valeur News Corporation comme un investisseur chevronné.
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, % | 9.18 | 8.97 | 9 | 8.74 | 8.77 | 8.93 | 8.93 | 8.93 | 8.93 | 8.93 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,832.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 500 | |||||||||
| Terminal Value | 9,196 | |||||||||
| Present Terminal Value | 5,995 | |||||||||
| Enterprise Value | 7,828 | |||||||||
| Net Debt | 2,093 | |||||||||
| Equity Value | 5,735 | |||||||||
| Diluted Shares Outstanding, MM | 574 | |||||||||
| Equity Value Per Share | 10.00 |
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).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.