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 25,157 - -
Change - -3.71% -7.04% 55.98% -14.19% 21.36% - -
Enterprise Value (EV) 1 19,308 19,599 18,366 25,409 23,130 25,874 24,723 23,684
Change - 1.5% -6.29% 38.35% -8.97% 11.86% -4.45% -4.2%
P/E 15.2x 14.6x 11x 11.4x 13.6x 10.6x 11x 9.74x
PBR 1.56x 1.74x 1.48x 2.09x 1.88x 2.04x 1.85x 1.65x
PEG - 1.4x 0.3x 0.2x -0.6x 0.2x -3.28x 0.8x
Capitalization / Revenue 1.24x 1.12x 1.11x 1.48x 1.21x 1.42x 1.42x 1.32x
EV / Revenue 1.38x 1.31x 1.31x 1.56x 1.35x 1.46x 1.4x 1.24x
EV / EBITDA 6.53x 6.14x 6.37x 7.01x 5.92x 6.3x 6.36x 5.65x
EV / EBIT 7.5x 7.09x 7.41x 7.87x 6.62x 7.02x 7.11x 6.41x
EV / FCF 12.2x 13.6x 12.3x 8.49x 15.8x 8.34x 9.3x 8.59x
FCF Yield 8.17% 7.36% 8.14% 11.8% 6.35% 12% 10.8% 11.6%
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% 0.92% 0.97% 1.01%
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 63.07 63.07 63.07
Nbr of stocks (in thousands) 556,749 504,638 466,731 449,618 419,901 421,674 - -
Announcement Date 10/08/22 08/08/23 06/08/24 05/08/25 06/08/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-27.43x2.88x12.44x-.--% 77.48B
10.61x1.46x6.3x0.92% 25.16B
15.13x0.75x5.95x7.74% 5.2B
5.07x2x5.6x4.57% 4.99B
7.85x1x3.2x3.72% 4.56B
13x1.06x7.8x1.56% 4.56B
12.26x2.48x4.81x2.82% 2.11B
13.37x0.68x7.97x3.14% 1.99B
-69.48x1.26x21.44x - 1.67B
Average -2.18x 1.51x 8.39x 3.06% 14.19B
Weighted average by Cap. -13.49x 2.29x 10.13x 0.97%

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