Valuation Fox Corporation London S.E.

Stocks

Market Closed - London S.E. 09:31:55 2021-02-04 EST			5-day change	1st Jan Change
25.35 ^EUR	-6.99%		-56.70%	-59.43%

08-28	Fox-News Corp. Re-Merger Push Could Still Be Revived	MT
08-28	Rupert Murdoch Considers Reuniting Fox Corp and News Corp

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	27,203	-	-
Change	-	-3.71%	-7.04%	55.98%	-14.19%	31.23%	-	-
Enterprise Value (EV) ¹	19,308	19,599	18,366	25,409	23,130	27,909	26,669	25,476
Change	-	1.5%	-6.29%	38.35%	-8.97%	20.66%	-4.44%	-4.47%
P/E	15.2x	14.6x	11x	11.4x	13.6x	11.6x	12x	10.6x
PBR	1.56x	1.74x	1.48x	2.09x	-	2.18x	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	6.81x	6.87x	6.21x
EV / EBIT	7.5x	7.09x	7.41x	7.87x	6.62x	7.6x	7.7x	6.92x
EV / FCF	12.2x	13.6x	12.3x	8.49x	15.8x	8.94x	10.1x	9.25x
FCF Yield	8.17%	7.36%	8.14%	11.8%	6.35%	11.2%	9.86%	10.8%
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%	-	0.85%	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	68.42	68.42	68.42
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

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.	-25.65x	2.74x	11.8x	-.--%	72.23B
FOX CORPORATION	11.57x	1.58x	6.81x	0.85%	27.2B
VERSANT MEDIA GROUP, INC.	9.77x	1.18x	3.76x	3.06%	5.71B
NEXSTAR MEDIA GROUP, INC.	5.55x	2.08x	5.83x	4.04%	5.65B
RTL GROUP S.A.	15.54x	0.76x	5.93x	7.56%	5.61B
NIPPON TELEVISION HOLDINGS, INC.	13.35x	0.96x	6.88x	1.52%	4.63B
TV ASAHI HOLDINGS CORPORATION	13.29x	0.69x	7.85x	3.17%	1.97B
SUN TV NETWORK LIMITED	11.04x	2.27x	4.39x	3.34%	1.96B
MBC GROUP	46.54x	1.08x	22.35x	-	1.84B
Average	11.22x	1.48x	8.40x	2.94%	14.09B
Weighted average by Cap.	-9.22x	2.18x	9.64x	1%