Valuation Fox Corporation London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:31:55 2021-02-04 EST			5-day change	1st Jan Change
25.35 ^EUR	-6.99%		-46.96%	-59.43%

07-18	US Representative Ralph Norman to run for Senate in South Carolina following Lindsey Graham's death	RE
07-18	US Rep. Ralph Norman says he will run for Senate in South Carolina following Lindsey Graham's death	RE

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	22,874	-	-
Change	-	-17.82%	-3.71%	-7.04%	55.98%	-5.31%	-	-
Enterprise Value (EV) ¹	23,119	19,308	19,599	18,366	25,409	25,161	24,099	23,114
Change	-	-16.48%	1.5%	-6.29%	38.35%	-0.97%	-4.22%	-4.09%
P/E	10.3x	15.2x	14.6x	11x	11.4x	15.6x	10.2x	10.4x
PBR	1.99x	1.56x	1.74x	1.48x	2.09x	2.11x	1.86x	1.66x
PEG	-	-0.4x	1.4x	0.3x	0.2x	-0.6x	0.2x	-7.22x
Capitalization / Revenue	1.63x	1.24x	1.12x	1.11x	1.48x	1.38x	1.32x	1.31x
EV / Revenue	1.79x	1.38x	1.31x	1.31x	1.56x	1.51x	1.39x	1.32x
EV / EBITDA	7.49x	6.53x	6.14x	6.37x	7.01x	6.76x	6.11x	5.98x
EV / EBIT	8.36x	7.5x	7.09x	7.41x	7.87x	7.68x	6.77x	6.69x
EV / FCF	10.7x	12.2x	13.6x	12.3x	8.49x	16.4x	8.97x	9.17x
FCF Yield	9.32%	8.17%	7.36%	8.14%	11.8%	6.09%	11.1%	10.9%
Dividend per Share ²	0.46	0.48	0.5	0.52	0.54	0.5982	0.5855	0.6172
Rate of return	1.24%	1.49%	1.47%	1.51%	0.96%	1.04%	1.02%	1.07%
EPS ²	3.61	2.11	2.33	3.13	4.91	3.686	5.633	5.552
Distribution rate	12.7%	22.7%	21.5%	16.6%	11%	16.2%	10.4%	11.1%
Net sales ¹	12,909	13,974	14,913	13,980	16,300	16,617	17,358	17,498
EBITDA ¹	3,087	2,955	3,191	2,883	3,624	3,720	3,941	3,866
EBIT ¹	2,765	2,574	2,764	2,478	3,229	3,275	3,560	3,457
Net income ¹	2,150	1,205	1,239	1,501	2,263	1,619	2,380	2,256
Net Debt ¹	2,065	2,006	2,938	2,878	1,251	2,287	1,224	239.8
Reference price ²	37.13	32.16	34.00	34.37	56.04	57.62	57.62	57.62
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

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.($)
WARNER BROS. DISCOVERY, INC.	-21.54x	2.53x	10.98x	-.--%	67.35B
NEXSTAR MEDIA GROUP, INC.	5.66x	2.06x	5.84x	4.05%	5.61B
RTL GROUP S.A.	15.48x	0.87x	5.77x	7.58%	5.48B
VERSANT MEDIA GROUP, INC.	8.49x	1.05x	3.41x	3.4%	5.08B
NIPPON TELEVISION HOLDINGS, INC.	12.93x	0.93x	6.37x	1.57%	4.41B
SUN TV NETWORK LIMITED	11.61x	2.49x	4.81x	3.18%	2.04B
TV ASAHI HOLDINGS CORPORATION	12.41x	0.68x	7.2x	3.42%	1.95B
MBC GROUP	48.74x	1.15x	23.76x	-	1.92B
Average	11.72x	1.47x	8.52x	3.31%	11.73B
Weighted average by Cap.	-11.64x	2.18x	9.79x	1.11%