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 26,074 - -
Change - -3.71% -7.04% 55.98% -14.19% 25.78% - -
Enterprise Value (EV) 1 19,308 19,599 18,366 25,409 23,130 26,801 25,671 24,654
Change - 1.5% -6.29% 38.35% -8.97% 15.87% -4.21% -3.96%
P/E 15.2x 14.6x 11x 11.4x 13.6x 11.1x 11.6x 10.3x
PBR 1.56x 1.74x 1.48x 2.09x - 2.13x 1.93x 1.73x
PEG - 1.4x 0.3x 0.2x -0.6x 0.2x -3.21x 0.8x
Capitalization / Revenue 1.24x 1.12x 1.11x 1.48x 1.21x 1.48x 1.48x 1.37x
EV / Revenue 1.38x 1.31x 1.31x 1.56x 1.35x 1.52x 1.46x 1.29x
EV / EBITDA 6.53x 6.14x 6.37x 7.01x 5.92x 6.54x 6.61x 6.03x
EV / EBIT 7.5x 7.09x 7.41x 7.87x 6.62x 7.3x 7.42x 6.73x
EV / FCF 12.2x 13.6x 12.3x 8.49x 15.8x 8.59x 9.76x 8.95x
FCF Yield 8.17% 7.36% 8.14% 11.8% 6.35% 11.6% 10.2% 11.2%
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% - 0.88% 0.92% 0.97%
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% 9.94%
Net sales 1 13,974 14,913 13,980 16,300 17,126 17,661 17,610 19,091
EBITDA 1 2,955 3,191 2,883 3,624 3,906 4,100 3,881 4,087
EBIT 1 2,574 2,764 2,478 3,229 3,496 3,673 3,458 3,666
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 2,401 726.5 -402.5 -1,420
Reference price 2 32.16 34.00 34.37 56.04 52.16 65.94 65.94 65.94
Nbr of stocks (in thousands) 556,749 504,638 466,731 449,618 419,901 420,437 - -
Announcement Date 8/10/22 8/8/23 8/6/24 8/5/25 8/6/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-25.14x2.7x11.63x-.--% 70.8B
11.02x1.5x6.48x0.89% 25.84B
15.96x0.76x6.1x7.38% 5.53B
5.32x2.03x5.68x4.35% 5.24B
8.85x1.11x3.51x3.35% 5.2B
12.98x0.92x6.59x1.56% 4.67B
13.27x0.69x7.84x3.17% 2.04B
10.88x1.98x3.85x3.17% 1.88B
44.28x1.01x20.9x - 1.75B
Average 10.82x 1.41x 8.06x 2.99% 13.66B
Weighted average by Cap. -9.33x 2.13x 9.46x 1.02%

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!