Valuation Fox Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:38 2026-08-21 EDT			5-day change	1st Jan Change
52.00 ^EUR	+0.97%		-1.89%	-5.45%

08-19	Trump Warns Iran Of 'Draconian Sanctions' After Deal Fails	MT
08-18	Stocks Fall Pre-Bell as Hopes for Near-Term US-Iran Peace Deal Fade	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	27,109	-	-
Change	-	-3.71%	-7.04%	55.98%	-14.19%	30.78%	-	-
Enterprise Value (EV) ¹	19,308	19,599	18,366	25,409	23,130	27,816	26,575	25,382
Change	-	1.5%	-6.29%	38.35%	-8.97%	20.26%	-4.46%	-4.49%
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	-	2.19x	1.96x	1.74x
PEG	-	1.4x	0.3x	0.2x	-0.6x	0.2x	-3.33x	0.8x
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	1.51x	1.33x
EV / EBITDA	6.53x	6.14x	6.37x	7.01x	5.92x	6.78x	6.84x	6.19x
EV / EBIT	7.5x	7.09x	7.41x	7.87x	6.62x	7.57x	7.68x	6.9x
EV / FCF	12.2x	13.6x	12.3x	8.49x	15.8x	8.91x	10.1x	9.21x
FCF Yield	8.17%	7.36%	8.14%	11.8%	6.35%	11.2%	9.89%	10.9%
Dividend per Share ²	0.48	0.5	0.52	0.54	-	0.5789	0.6119	0.6455
Rate of return	1.49%	1.47%	1.51%	0.96%	-	0.84%	0.89%	0.94%
EPS ²	2.11	2.33	3.13	4.91	3.84	5.914	5.701	6.426
Distribution rate	22.7%	21.5%	16.6%	11%	-	9.79%	10.7%	10%
Net sales ¹	13,974	14,913	13,980	16,300	17,126	17,642	17,621	19,104
EBITDA ¹	2,955	3,191	2,883	3,624	3,906	4,100	3,884	4,101
EBIT ¹	2,574	2,764	2,478	3,229	3,496	3,674	3,461	3,679
Net income ¹	1,205	1,239	1,501	2,263	1,685	2,490	2,371	2,506
Net Debt ¹	2,006	2,938	2,878	1,251	2,401	706.6	-533.8	-1,727
Reference price ²	32.16	34.00	34.37	56.04	52.16	68.54	68.54	68.54
Nbr of stocks (in thousands)	556,749	504,638	466,731	449,618	419,901	419,650	-	-
Announcement Date	8/10/22	8/8/23	8/6/24	8/5/25	8/6/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WARNER BROS. DISCOVERY, INC.	-25.17x	2.7x	11.68x	-.--%	71.68B
FOX CORPORATION	11.48x	1.56x	6.76x	0.85%	27.11B
NEXSTAR MEDIA GROUP, INC.	5.67x	2.1x	5.87x	3.95%	5.73B
RTL GROUP S.A.	15.25x	0.75x	5.83x	7.7%	5.54B
VERSANT MEDIA GROUP, INC.	9.46x	1.14x	3.63x	3.24%	5.39B
NIPPON TELEVISION HOLDINGS, INC.	13.02x	0.94x	6.45x	1.56%	4.54B
SUN TV NETWORK LIMITED	11.11x	2.3x	4.44x	3.32%	1.94B
TV ASAHI HOLDINGS CORPORATION	12.49x	0.67x	7.68x	3.23%	1.94B
Average	6.67x	1.52x	6.54x	2.98%	15.49B
Weighted average by Cap.	-9.84x	2.17x	9.36x	1.01%