Company Valuation: Fox Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,054 17,302 16,661 15,488 24,158 21,219 - -
Change - -17.82% -3.71% -7.04% 55.98% -12.16% - -
Enterprise Value (EV) 1 23,119 19,308 19,599 18,366 25,409 23,554 22,699 21,933
Change - -16.48% 1.5% -6.29% 38.35% -7.3% -3.63% -3.38%
P/E 10.3x 15.2x 14.6x 11x 11.4x 15x 9.47x 9.68x
PBR 1.99x 1.56x 1.74x 1.48x 2.09x 1.95x 1.72x 1.54x
PEG - -0.4x 1.4x 0.3x 0.2x -0.5x 0.2x -4.36x
Capitalization / Revenue 1.63x 1.24x 1.12x 1.11x 1.48x 1.28x 1.23x 1.22x
EV / Revenue 1.79x 1.38x 1.31x 1.31x 1.56x 1.42x 1.31x 1.27x
EV / EBITDA 7.49x 6.53x 6.14x 6.37x 7.01x 6.35x 5.8x 5.79x
EV / EBIT 8.36x 7.5x 7.09x 7.41x 7.87x 7.23x 6.43x 6.5x
EV / FCF 10.7x 12.2x 13.6x 12.3x 8.49x 16x 8.49x 9.13x
FCF Yield 9.32% 8.17% 7.36% 8.14% 11.8% 6.25% 11.8% 11%
Dividend per Share 2 0.46 0.48 0.5 0.52 0.54 0.6022 0.5856 0.622
Rate of return 1.24% 1.49% 1.47% 1.51% 0.96% 1.13% 1.1% 1.17%
EPS 2 3.61 2.11 2.33 3.13 4.91 3.563 5.639 5.514
Distribution rate 12.7% 22.7% 21.5% 16.6% 11% 16.9% 10.4% 11.3%
Net sales 1 12,909 13,974 14,913 13,980 16,300 16,570 17,287 17,329
EBITDA 1 3,087 2,955 3,191 2,883 3,624 3,709 3,914 3,788
EBIT 1 2,765 2,574 2,764 2,478 3,229 3,256 3,533 3,376
Net income 1 2,150 1,205 1,239 1,501 2,263 1,573 2,353 2,154
Net Debt 1 2,065 2,006 2,938 2,878 1,251 2,335 1,480 713.5
Reference price 2 37.13 32.16 34.00 34.37 56.04 53.39 53.39 53.39
Nbr of stocks (in thousands) 580,208 556,749 504,638 466,731 449,618 419,901 - -
Announcement Date 8/4/21 8/10/22 8/8/23 8/6/24 8/5/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-20.95x2.48x10.76x-.--% 65.47B
15.6x0.88x5.81x7.52% 5.52B
5.52x2.04x5.79x4.15% 5.48B
8.85x1.08x3.53x3.26% 5.29B
12.92x0.94x6.79x1.58% 4.48B
11.81x2.56x4.96x3.12% 2.11B
13.74x0.71x8.04x3.06% 2.03B
49.23x1.17x24.07x - 1.94B
13.96x1.09x6.16x9.42% 1.78B
Average 12.30x 1.44x 8.43x 4.01% 10.46B
Weighted average by Cap. -10.39x 2.12x 9.58x 1.28%

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