|
Market Closed -
London S.E.
09:31:55 2021-02-04 EST
|
After hours 16:00:01 | |||
| 25.35 EUR | -6.99% |
|
56.00 | +120.85% |
| 03:20pm | Trump to appear at White House science event on Thursday | RE |
| 10-06 | Amazon Prime Video Signs Six-Year Deal to Stream Emmy Awards Globally | MT |
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 | 24,746 | - | - |
| Change | - | -3.71% | -7.04% | 55.98% | -14.19% | 19.38% | - | - |
| Enterprise Value (EV) 1 | 19,308 | 19,599 | 18,366 | 25,409 | 23,130 | 25,463 | 24,312 | 23,273 |
| Change | - | 1.5% | -6.29% | 38.35% | -8.97% | 10.08% | -4.52% | -4.27% |
| P/E | 15.2x | 14.6x | 11x | 11.4x | 13.6x | 10.4x | 10.8x | 9.59x |
| PBR | 1.56x | 1.74x | 1.48x | 2.09x | 1.88x | 2.01x | 1.82x | 1.63x |
| PEG | - | 1.4x | 0.3x | 0.2x | -0.6x | 0.2x | -3.22x | 0.8x |
| Capitalization / Revenue | 1.24x | 1.12x | 1.11x | 1.48x | 1.21x | 1.4x | 1.4x | 1.3x |
| EV / Revenue | 1.38x | 1.31x | 1.31x | 1.56x | 1.35x | 1.44x | 1.38x | 1.22x |
| EV / EBITDA | 6.53x | 6.14x | 6.37x | 7.01x | 5.92x | 6.2x | 6.25x | 5.55x |
| EV / EBIT | 7.5x | 7.09x | 7.41x | 7.87x | 6.62x | 6.91x | 6.99x | 6.3x |
| EV / FCF | 12.2x | 13.6x | 12.3x | 8.49x | 15.8x | 8.2x | 9.14x | 8.44x |
| FCF Yield | 8.17% | 7.36% | 8.14% | 11.8% | 6.35% | 12.2% | 10.9% | 11.9% |
| Dividend per Share 2 | 0.48 | 0.5 | 0.52 | 0.54 | 0.56 | 0.5788 | 0.6091 | 0.6386 |
| Rate of return | 1.49% | 1.47% | 1.51% | 0.96% | 1.07% | 0.93% | 0.98% | 1.03% |
| EPS 2 | 2.11 | 2.33 | 3.13 | 4.91 | 3.84 | 5.943 | 5.744 | 6.475 |
| Distribution rate | 22.7% | 21.5% | 16.6% | 11% | 14.6% | 9.74% | 10.6% | 9.86% |
| Net sales 1 | 13,974 | 14,913 | 13,980 | 16,300 | 17,126 | 17,681 | 17,657 | 19,104 |
| EBITDA 1 | 2,955 | 3,191 | 2,883 | 3,624 | 3,906 | 4,106 | 3,889 | 4,195 |
| EBIT 1 | 2,574 | 2,764 | 2,478 | 3,229 | 3,496 | 3,686 | 3,476 | 3,696 |
| Net income 1 | 1,205 | 1,239 | 1,501 | 2,263 | 1,685 | 2,498 | 2,379 | 2,524 |
| Net Debt 1 | 2,006 | 2,938 | 2,878 | 1,251 | 2,401 | 717 | -434 | -1,472 |
| Reference price 2 | 32.16 | 34.00 | 34.37 | 56.04 | 52.16 | 62.08 | 62.08 | 62.08 |
| Nbr of stocks (in thousands) | 556,749 | 504,638 | 466,731 | 449,618 | 419,901 | 421,674 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.25x | 2.15x | 9.6x | 1.45% | 180B | |
| 10.45x | 1.44x | 6.2x | 0.93% | 24.75B | |
| 8.84x | 2.13x | 6.94x | 4.1% | 8.89B | |
| 18.27x | 1.95x | 20.8x | 1.66% | 5.88B | |
| 4.93x | 1.98x | 5.55x | 4.7% | 4.85B | |
| 14.23x | 0.71x | 5.64x | 8.23% | 4.84B | |
| 12.43x | 1.03x | 7.77x | 1.58% | 4.41B | |
| 45.74x | - | - | 1.96% | 4.36B | |
| 7.53x | 0.97x | 3.11x | 3.88% | 4.38B | |
| Average | 15.63x | 1.55x | 8.20x | 3.16% | 26.89B | |
| Weighted average by Cap. | 16.95x | 1.99x | 9.11x | 1.75% |
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
- Stock Market
- Stocks
- FOXA Stock
- 0A0X Stock
- Valuation Fox Corporation
Select your edition
All financial news and data tailored to specific country editions
