| Intrinsic Valuation of: NWS | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 1 | Market Cap | $16B | |||||
| 2021 | - | - (-) | P/E Ratio | 38 | Total Asset | $16B | |||||
| 2022 | $855M | - (-) | Net Income | $1B | Total Debt | $2B | |||||
| 2023 | $430M | -49.7% (-34.8%) | EBITDA | $1B | Total Liab | $6B | |||||
| 2024 | $540M | 25.6% (21.9%) | Opr Margin | 11.31 | Debt/Equity | 0.19 | |||||
| 2025 | $571M | 5.7% (3.2%) | PreTax Margin | 11.31 | BV/Share | 14 | |||||
| 5Y Average FCF | $599M | -2.0% (-3.2%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 1.00% | Historical US Bond Yield: | 4.40% | ||||||||
| Discount Rate (WACC): | 8.10% | Current US Bond Yield: | 3.48% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (-2.0%) | ||||||||||
| 2026 | $568M | MBG Intrinsic Value | $7 | ||||||||
| 2027 | $560M | ||||||||||
| 2028 | $555M | ||||||||||
| 2029 | $554M | ||||||||||
| 2030 | $556M | ||||||||||
| 2031 | $562M | ||||||||||
| Terminal Value | $8B | Net Worth/Share | $52 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | $8B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | $2B | $45 | 1.0% | 1.2% | 1.5% | 1.8% | 2.0% | ||||
| (-) Total Debt | $2B | WACC | 6.5% | 57 | 59 | 61 | 63 | 66 | |||
| Equity Value | $8B | 7.4% | 49 | 51 | 52 | 54 | 56 | ||||
| Shares Outstanding | 182,292,468 | 8.3% | 44 | 45 | 46 | 47 | 48 | ||||
| 9.2% | 39 | 40 | 41 | 42 | 43 | ||||||
| DCF Intrinsic Value | $45 | 10.1% | 36 | 36 | 37 | 38 | 38 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||