Company Valuation: Fox Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 17,302 16,661 15,488 24,158 20,729 27,185 - -
Change - -3.71% -7.04% 55.98% -14.19% 31.14% - -
Enterprise Value (EV) 1 19,308 19,599 18,366 25,409 23,130 27,911 26,782 25,765
Change - 1.5% -6.29% 38.35% -8.97% 20.67% -4.04% -3.8%
P/E 15.2x 14.6x 11x 11.4x 13.6x 11.6x 12x 10.7x
PBR 1.56x 1.74x 1.48x 2.09x - 2.22x 2.01x 1.8x
PEG - 1.4x 0.3x 0.2x -0.6x 0.2x -3.59x 0.9x
Capitalization / Revenue 1.24x 1.12x 1.11x 1.48x 1.21x 1.54x 1.54x 1.42x
EV / Revenue 1.38x 1.31x 1.31x 1.56x 1.35x 1.58x 1.52x 1.35x
EV / EBITDA 6.53x 6.14x 6.37x 7.01x 5.92x 6.81x 6.9x 6.3x
EV / EBIT 7.5x 7.09x 7.41x 7.87x 6.62x 7.59x 7.72x 7.03x
EV / FCF 12.2x 13.6x 12.3x 8.49x 15.8x 8.94x 10.2x 9.35x
FCF Yield 8.17% 7.36% 8.14% 11.8% 6.35% 11.2% 9.82% 10.7%
Dividend per Share 2 0.48 0.5 0.52 0.54 - 0.5788 0.6091 0.6386
Rate of return 1.49% 1.47% 1.51% 0.96% - 0.84% 0.89% 0.93%
EPS 2 2.11 2.33 3.13 4.91 3.84 5.92 5.723 6.426
Distribution rate 22.7% 21.5% 16.6% 11% - 9.78% 10.6% 9.94%
Net sales 1 13,974 14,913 13,980 16,300 17,126 17,667 17,635 19,091
EBITDA 1 2,955 3,191 2,883 3,624 3,906 4,098 3,882 4,087
EBIT 1 2,574 2,764 2,478 3,229 3,496 3,679 3,470 3,666
Net income 1 1,205 1,239 1,501 2,263 1,685 2,491 2,373 2,506
Net Debt 1 2,006 2,938 2,878 1,251 2,401 726.5 -402.5 -1,420
Reference price 2 32.16 34.00 34.37 56.04 52.16 68.53 68.53 68.53
Nbr of stocks (in thousands) 556,749 504,638 466,731 449,618 419,901 420,437 - -
Announcement Date 10/08/22 08/08/23 06/08/24 05/08/25 06/08/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-25.05x2.69x11.6x-.--% 70.55B
11.58x1.58x6.81x0.84% 27.18B
16.21x0.77x6.18x7.26% 5.57B
5.34x2.03x5.69x4.34% 5.25B
8.9x1.11x3.52x3.34% 5.23B
13.24x0.94x6.79x1.53% 4.75B
13.48x0.7x8x3.12% 2.07B
11.37x2.16x4.19x3.04% 1.96B
Average 6.88x 1.50x 6.60x 2.93% 15.32B
Weighted average by Cap. -9.59x 2.15x 9.33x 1.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!