Using the PEG framework with analyst consensus forward EPS growth of 8.0% plus 1.3% dividend yield, News Corporation has a fair value of $8.40 based on NTM EPS (FY2026) of $1.05.
| EPS Growth RateForward | -7.1% |
| Dividend Yield | +1.3% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| NTM EPS (FY2026) | $1.05 |
| Fair Value | $8.40 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $2.07 | — | — |
| FY2026E | $1.05 | -49.3% | 9 |
| FY2027E | $1.24 | +18.2% | 9 |
| FY2028E | $1.41 | +13.6% | 9 |
| FY2029E | $1.43 | +1.1% | 4 |
| FY2030E | $1.43 | +0.4% | 5 |
5Y Forward EPS CAGR: -7.1%
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.
| Year | Net Income | EPS | YoY |
|---|
| FY2021 | $330.0M | $0.56 | — |
| FY2022 | $623.0M | $1.05 | +87.5% |
| FY2023 | $149.0M | $0.26 | -75.2% |
| FY2024 | $266.0M | $0.46 | +76.9% |
| FY2025 | $1.2B | $2.07 | +350.0% |
4Y Historical EPS CAGR: 38.7%