Valuation Fox Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 09:00:01 14/08/2026 BST			5-day change	1st Jan Change
51.00 ^EUR	+5.81%		+4.62%	-8.62%

11:21pm	Fed's Goolsbee says latest inflation data is better	RE
08-12	Fox's Tubi Media Group Signs Data Deal With Gracenote	MT

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	25,847	-	-
Change	-	-3.71%	-7.04%	55.98%	-14.19%	24.69%	-	-
Enterprise Value (EV) ¹	19,308	19,599	18,366	25,409	23,130	26,554	25,569	24,120
Change	-	1.5%	-6.29%	38.35%	-8.97%	14.8%	-3.71%	-5.67%
P/E	15.2x	14.6x	11x	11.4x	13.6x	11.2x	11.7x	10x
PBR	1.56x	1.74x	1.48x	2.09x	-	2.07x	1.88x	1.66x
PEG	-	1.4x	0.3x	0.2x	-0.6x	0.2x	-2.94x	0.6x
Capitalization / Revenue	1.24x	1.12x	1.11x	1.48x	1.21x	1.47x	1.47x	1.35x
EV / Revenue	1.38x	1.31x	1.31x	1.56x	1.35x	1.51x	1.46x	1.26x
EV / EBITDA	6.53x	6.14x	6.37x	7.01x	5.92x	6.54x	6.65x	5.88x
EV / EBIT	7.5x	7.09x	7.41x	7.87x	6.62x	7.21x	7.37x	6.55x
EV / FCF	12.2x	13.6x	12.3x	8.49x	15.8x	8.85x	9.88x	8.57x
FCF Yield	8.17%	7.36%	8.14%	11.8%	6.35%	11.3%	10.1%	11.7%
Dividend per Share ²	0.48	0.5	0.52	0.54	-	0.5788	0.6101	0.6536
Rate of return	1.49%	1.47%	1.51%	0.96%	-	0.88%	0.93%	1%
EPS ²	2.11	2.33	3.13	4.91	3.84	5.844	5.611	6.519
Distribution rate	22.7%	21.5%	16.6%	11%	-	9.9%	10.9%	10%
Net sales ¹	13,974	14,913	13,980	16,300	17,126	17,633	17,567	19,147
EBITDA ¹	2,955	3,191	2,883	3,624	3,906	4,061	3,843	4,105
EBIT ¹	2,574	2,764	2,478	3,229	3,496	3,681	3,470	3,680
Net income ¹	1,205	1,239	1,501	2,263	1,685	2,459	2,335	2,522
Net Debt ¹	2,006	2,938	2,878	1,251	2,401	706.6	-277.8	-1,727
Reference price ²	32.16	34.00	34.37	56.04	52.16	65.45	65.45	65.45
Nbr of stocks (in thousands)	556,749	504,638	466,731	449,618	419,901	419,650	-	-
Announcement Date	10/08/22	08/08/23	06/08/24	05/08/25	06/08/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FOX CORPORATION	11.2x	1.51x	6.54x	0.88%	25.85B
NEXSTAR MEDIA GROUP, INC.	5.71x	2.1x	5.89x	3.92%	5.81B
RTL GROUP S.A.	15.52x	0.76x	5.92x	7.57%	5.57B
VERSANT MEDIA GROUP, INC.	9.53x	1.15x	3.65x	3.22%	5.42B
NIPPON TELEVISION HOLDINGS, INC.	12.7x	0.9x	6.21x	1.6%	4.43B
SUN TV NETWORK LIMITED	11.35x	2.39x	4.62x	3.25%	2.01B
TV ASAHI HOLDINGS CORPORATION	12.24x	0.65x	7.34x	3.52%	1.92B
MBC GROUP	45.42x	1.05x	21.63x	-	1.79B
M6 MÉTROPOLE TÉLÉVISION	13.57x	1.05x	4.91x	9.67%	1.75B
Average	15.25x	1.28x	7.41x	4.21%	6.06B
Weighted average by Cap.	12.25x	1.38x	6.49x	2.7%