Valuation Fox Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-02-06 pm EST			5-day change	1st Jan Change
64.78 ^USD	-1.73%		-10.99%	-11.35%

Feb. 05	Deutsche Bank Adjusts Fox Price Target to $76 From $70, Maintains Buy Rating	MT
Feb. 05	UBS Adjusts Price Target on Fox to $78 From $76, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	21,054	17,302	16,661	15,488	24,158	26,112	-	-
Change	-	-17.82%	-3.71%	-7.04%	55.98%	8.09%	-	-
Enterprise Value (EV) ¹	23,119	19,308	19,599	18,366	25,409	28,987	27,466	26,575
Change	-	-16.48%	1.5%	-6.29%	38.35%	14.08%	-5.25%	-3.24%
P/E ratio	10.3x	15.2x	14.6x	11x	11.4x	15.8x	12.4x	12.6x
PBR	1.99x	1.56x	1.74x	1.48x	2.09x	2.43x	2.16x	1.96x
PEG	-	-0.4x	1.4x	0.3x	0.2x	-1x	0.5x	-10.51x
Capitalization / Revenue	1.63x	1.24x	1.12x	1.11x	1.48x	1.6x	1.54x	1.52x
EV / Revenue	1.79x	1.38x	1.31x	1.31x	1.56x	1.78x	1.62x	1.55x
EV / EBITDA	7.49x	6.53x	6.14x	6.37x	7.01x	8.36x	7.43x	7.36x
EV / EBIT	8.36x	7.5x	7.09x	7.41x	7.87x	9.49x	8.35x	8.31x
EV / FCF	10.7x	12.2x	13.6x	12.3x	8.49x	22.1x	11.1x	11.8x
FCF Yield	9.32%	8.17%	7.36%	8.14%	11.8%	4.52%	9.02%	8.47%
Dividend per Share ²	0.46	0.48	0.5	0.52	0.54	0.5688	0.5801	0.614
Rate of return	1.24%	1.49%	1.47%	1.51%	0.96%	0.88%	0.9%	0.95%
EPS ²	3.61	2.11	2.33	3.13	4.91	4.112	5.216	5.153
Distribution rate	12.7%	22.7%	21.5%	16.6%	11%	13.8%	11.1%	11.9%
Net sales ¹	12,909	13,974	14,913	13,980	16,300	16,293	16,998	17,147
EBITDA ¹	3,087	2,955	3,191	2,883	3,624	3,466	3,697	3,612
EBIT ¹	2,765	2,574	2,764	2,478	3,229	3,056	3,288	3,199
Net income ¹	2,150	1,205	1,239	1,501	2,263	1,810	2,156	2,054
Net Debt ¹	2,065	2,006	2,938	2,878	1,251	2,874	1,353	462.3
Reference price ²	37.13	32.16	34.00	34.37	56.04	64.78	64.78	64.78
Nbr of stocks (in thousands)	580,208	556,749	504,638	466,731	449,618	425,396	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FOX CORPORATION	15.75x	1.78x	8.33x	0.88%	26.11B
WARNER BROS. DISCOVERY, INC.	75.47x	2.57x	10.96x	-.--%	67.84B
RTL GROUP S.A.	5.05x	0.86x	6.17x	16.99%	6.75B
NEXSTAR MEDIA GROUP, INC.	17.49x	2.57x	8.24x	3.35%	6.71B
NIPPON TELEVISION HOLDINGS, INC.	14.63x	1.27x	7.42x	1.39%	5.41B
TEGNA INC.	12.89x	1.95x	9.26x	-	3.07B
MBC GROUP	23.91x	1.68x	20.64x	-	2.49B
SUN TV NETWORK LIMITED	12.34x	2.51x	4.59x	3.71%	2.34B
Average	22.19x	1.90x	9.45x	4.39%	15.09B
Weighted average by Cap.	48.79x	2.21x	9.85x	1.53%