Valuation Fox Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:53:23 2026-08-13 EDT			5-day change	1st Jan Change
54.78 ^EUR	+3.42%		+8.02%	-13.31%

08-12	Fox's Tubi Media Group Signs Data Deal With Gracenote	MT
08-07	Trump urges Pirro to revisit decision to drop Reflecting Pool case alleging vandalism	RE

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	24,900	-	-
Change	-	-3.71%	-7.04%	55.98%	-14.19%	20.12%	-	-
Enterprise Value (EV) ¹	19,308	19,599	18,366	25,409	23,130	25,654	24,668	23,185
Change	-	1.5%	-6.29%	38.35%	-8.97%	10.91%	-3.84%	-6.01%
P/E	15.2x	14.6x	11x	11.4x	13.6x	10.8x	11.1x	9.49x
PBR	1.56x	1.74x	1.48x	2.09x	-	1.99x	1.8x	1.58x
PEG	-	1.4x	0.3x	0.2x	-0.6x	0.2x	-4.26x	0.6x
Capitalization / Revenue	1.24x	1.12x	1.11x	1.48x	1.21x	1.41x	1.42x	1.3x
EV / Revenue	1.38x	1.31x	1.31x	1.56x	1.35x	1.46x	1.4x	1.21x
EV / EBITDA	6.53x	6.14x	6.37x	7.01x	5.92x	6.33x	6.39x	5.61x
EV / EBIT	7.5x	7.09x	7.41x	7.87x	6.62x	6.99x	7.08x	6.24x
EV / FCF	12.2x	13.6x	12.3x	8.49x	15.8x	8.55x	9.53x	8.24x
FCF Yield	8.17%	7.36%	8.14%	11.8%	6.35%	11.7%	10.5%	12.1%
Dividend per Share ²	0.48	0.5	0.52	0.54	-	0.5786	0.6073	0.6125
Rate of return	1.49%	1.47%	1.51%	0.96%	-	0.92%	0.96%	0.97%
EPS ²	2.11	2.33	3.13	4.91	3.84	5.821	5.669	6.647
Distribution rate	22.7%	21.5%	16.6%	11%	-	9.94%	10.7%	9.22%
Net sales ¹	13,974	14,913	13,980	16,300	17,126	17,602	17,559	19,118
EBITDA ¹	2,955	3,191	2,883	3,624	3,906	4,051	3,859	4,136
EBIT ¹	2,574	2,764	2,478	3,229	3,496	3,672	3,486	3,713
Net income ¹	1,205	1,239	1,501	2,263	1,685	2,453	2,354	2,567
Net Debt ¹	2,006	2,938	2,878	1,251	2,401	754.6	-231.4	-1,715
Reference price ²	32.16	34.00	34.37	56.04	52.16	63.05	63.05	63.05
Nbr of stocks (in thousands)	556,749	504,638	466,731	449,618	419,901	419,650	-	-
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.	-23.99x	2.66x	11.51x	-.--%	69.42B
FOX CORPORATION	10.83x	1.46x	6.33x	0.92%	24.9B
NEXSTAR MEDIA GROUP, INC.	5.6x	2.09x	5.78x	4%	5.7B
RTL GROUP S.A.	15.93x	0.78x	6.06x	7.37%	5.72B
VERSANT MEDIA GROUP, INC.	9.27x	1.13x	3.58x	3.31%	5.27B
NIPPON TELEVISION HOLDINGS, INC.	12.88x	0.92x	6.35x	1.58%	4.49B
SUN TV NETWORK LIMITED	11.13x	2.3x	4.45x	3.32%	1.98B
TV ASAHI HOLDINGS CORPORATION	12.28x	0.65x	7.37x	3.51%	1.93B
MBC GROUP	45.31x	1.04x	21.56x	-	1.79B
Average	11.03x	1.45x	8.11x	3%	13.47B
Weighted average by Cap.	-8.57x	2.10x	9.35x	1.05%