Valuation Fox Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-12-13 pm EST			5-day change	1st Jan Change
47.08 ^USD	-0.55%		+0.92%	+58.68%

Dec. 10	Rupert Murdoch fails in bid to change family trust: New York Times	RE
Dec. 09	Rupert Murdoch fails in bid to change family trust, New York Times reports	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	16,197	21,054	17,302	16,661	15,488	21,061	-	-
Change	-	29.99%	-17.82%	-3.71%	-7.04%	35.98%	-	-
Enterprise Value (EV) ¹	19,498	23,119	19,308	19,599	18,366	23,117	22,754	21,565
Change	-	18.57%	-16.48%	1.5%	-6.29%	25.87%	-1.57%	-5.23%
P/E ratio	16.6x	10.3x	15.2x	14.6x	11x	10.9x	13.1x	11.3x
PBR	1.61x	1.99x	1.56x	1.74x	1.48x	1.83x	1.67x	1.52x
PEG	-	0x	-0.4x	1.4x	0.3x	0.3x	-0.8x	0.7x
Capitalization / Revenue	1.32x	1.63x	1.24x	1.12x	1.11x	1.35x	1.4x	1.37x
EV / Revenue	1.58x	1.79x	1.38x	1.31x	1.31x	1.48x	1.51x	1.4x
EV / EBITDA	7.02x	7.49x	6.53x	6.14x	6.37x	7.22x	7.66x	6.97x
EV / EBIT	7.81x	8.36x	7.5x	7.09x	7.41x	8.32x	8.88x	8.02x
EV / FCF	9.72x	10.7x	12.2x	13.6x	12.3x	12.2x	12.3x	10.6x
FCF Yield	10.3%	9.32%	8.17%	7.36%	8.14%	8.19%	8.11%	9.42%
Dividend per Share ²	0.46	0.46	0.48	0.5	0.52	0.5497	0.5975	0.6187
Rate of return	1.72%	1.24%	1.49%	1.47%	1.51%	1.16%	1.26%	1.31%
EPS ²	1.62	3.61	2.11	2.33	3.13	4.35	3.603	4.178
Distribution rate	28.4%	12.7%	22.7%	21.5%	16.6%	12.6%	16.6%	14.8%
Net sales ¹	12,303	12,909	13,974	14,913	13,980	15,569	15,044	15,403
EBITDA ¹	2,779	3,087	2,955	3,191	2,883	3,204	2,970	3,093
EBIT ¹	2,497	2,765	2,574	2,764	2,478	2,779	2,562	2,690
Net income ¹	999	2,150	1,205	1,239	1,501	1,934	1,597	1,780
Net Debt ¹	3,301	2,065	2,006	2,938	2,878	2,056	1,693	503.5
Reference price ²	26.82	37.13	32.16	34.00	34.37	47.34	47.34	47.34
Nbr of stocks (in thousands)	603,721	580,208	556,749	504,638	466,731	456,736	-	-
Announcement Date	8/4/20	8/4/21	8/10/22	8/8/23	8/6/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
FOX CORPORATION	10.88x	1.48x	7.22x	+1.16%	21.06B
WARNER BROS. DISCOVERY, INC.	-2.85x	1.7x	7.45x	-.--%	30.64B
NEXSTAR MEDIA GROUP, INC.	7.45x	2.08x	5.68x	+4.09%	5.12B
NIPPON TELEVISION HOLDINGS, INC.	16.93x	1.08x	7.32x	+1.58%	4.42B
RTL GROUP S.A.	7.08x	0.59x	4.15x	+15.46%	4.38B
SUN TV NETWORK LIMITED	14.89x	4.93x	8.81x	+2.75%	3.36B
TEGNA INC.	5.71x	1.75x	5.8x	-	3.01B
PT ELANG MAHKOTA TEKNOLOGI TBK	110.02x	2.94x	47.89x	-	2.34B
Average	21.26x	2.07x	11.79x	+4.17%	9.29B
Weighted average by Cap.	8.21x	1.75x	8.33x	+1.88%