NEW YORK TIMES CO

NYT· FY2025 10-K· Analyzed 1 mo ago
BUY
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
6.0%
FY2015–2025
Net Income
18.5%
FY2015–2025
Free Cash Flow
13.7%
FY2015–2025
EPS (Diluted)
18.6%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
16.9%
NI ÷ Equity
Return on Assets
11.5%
NI ÷ Assets
Net Profit Margin
12.2%
NI ÷ Revenue
Debt / Equity
0.12x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$17.9B
Per Share (approx.)
25% Margin of Safety
Conservative entry
50% Margin of Safety
Buffett's ideal entry
Growth Rate Used
13.7%
Latest FCF
$550.5M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$379.5M$29.1M$73.8M$60.7M3.4%7.7%$240.2M$100.7M
2017$398.8M$4.3M$2.0M-$18.6M0.5%1.1%$243.0M$182.9M
2018$1.7B$125.7M$79.6M$107.2M12.1%7.2%$247.0M$241.5M
2019$439.1M$140.0M$144.5M$155.2M11.9%31.9%$230.4M
2020$443.6M$100.1M$263.5M$127.8M7.6%22.6%$286.1M
2021$2.1B$220.0M$234.5M$242.8M14.3%10.6%$320.0M
2022$2.3B$173.9M$113.7M$219.6M10.9%7.5%$221.4M
2023$2.4B$232.4M$337.9M$295.8M13.2%9.6%$289.5M
2024$2.6B$293.8M$381.3M$347.6M15.2%11.4%$199.4M
2025$2.8B$344.0M$550.5M$395.0M16.9%12.2%$255.4M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

NEW YORK TIMES CO (NYT) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The "Digital Utility" Moat: They've stopped selling news and started selling habits. By bundling News, Games, and Cooking, they've created a "lifestyle ritual" that is remarkably sticky. It is far harder to cancel a subscription that provides your morning news, your afternoon Wordle, and your evening dinner recipe.
  • Exceptional Economics:
    • Cash Flow Quality: FCF of $0.6B against Net Income of $0.3B is the "gold standard." The business is generating twice as much actual cash as the accountants are reporting.
    • Compounding ROE: A climb from 10.9% to 16.9% proves management isn't just surviving—they are optimizing the capital base.
    • Pricing Power: The brand allows them to hike prices without triggering a mass exodus. Intellectual authority is one of the few commodities that doesn't commoditize.
  • The Berkshire Entry: This becomes a "no-brainer" when the price reflects the underlying cash flow rather than the "media" label. If we can buy this at a significant discount to its $17.9B intrinsic value, we are buying a toll bridge on the road to digital information.

🐻 The Bear Case (Charlie inverts)

  • The AI Eradication: Generative AI doesn't just summarize news; it replaces the need to visit the destination. If LLMs provide the "answer" and the "recipe" instantly, the "bundle" becomes a luxury, not a utility. The moat is built on curation; AI is the ultimate curator.
  • Brand Polarization: The "Paper of Record" status is their greatest asset. If the brand drifts too far into a partisan silo, it caps the Total Addressable Market (TAM). Once you are a "partisan" paper rather than a "universal" one, you lose the ability to capture the middle of the bell curve.
  • Platform Dependency: They are a tenant on Apple and Google's land. A structural change in App Store fees or a shift in how "subscriptions" are surfaced could permanently impair margins.
  • Most Likely Failure: AI disruption. Timeframe: 3–7 years. If the "ritual" is replaced by a personalized AI agent, the subscription revenue collapses.

💰 Valuation & Margin of Safety

Based on the provided DCF of $17.9B (Assuming ~125M shares outstanding for per-share derivation):

  • Intrinsic value estimate: $143.20 per share
  • 25% margin of safety entry: $107.40 (conservative)
  • 50% margin of safety entry: $71.60 (Buffett's ideal)
  • Current Status: Extremely Cheap. Based on the $17.9B valuation, the business is trading at a massive discount to its projected cash flow.

Verdict: BUY

The business has successfully pivoted from a dying print model to a high-margin digital compounding machine. At a valuation of $17.9B, the margin of safety is wide enough to ignore short-term AI noise. The cash flow quality is too high to pass up.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.