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 25,429 - -
Change - -3.71% -7.04% 55.98% -14.19% 22.67% - -
Enterprise Value (EV) 1 19,308 19,599 18,366 25,409 23,130 26,151 25,026 24,009
Change - 1.5% -6.29% 38.35% -8.97% 13.06% -4.3% -4.07%
P/E 15.2x 14.6x 11x 11.4x 13.6x 10.8x 11.1x 9.88x
PBR 1.56x 1.74x 1.48x 2.09x 1.88x 2.07x 1.87x 1.68x
PEG - 1.4x 0.3x 0.2x -0.6x 0.2x -3.33x 0.8x
Capitalization / Revenue 1.24x 1.12x 1.11x 1.48x 1.21x 1.44x 1.44x 1.33x
EV / Revenue 1.38x 1.31x 1.31x 1.56x 1.35x 1.48x 1.42x 1.26x
EV / EBITDA 6.53x 6.14x 6.37x 7.01x 5.92x 6.37x 6.44x 5.72x
EV / EBIT 7.5x 7.09x 7.41x 7.87x 6.62x 7.1x 7.2x 6.5x
EV / FCF 12.2x 13.6x 12.3x 8.49x 15.8x 8.19x 9.48x 8.71x
FCF Yield 8.17% 7.36% 8.14% 11.8% 6.35% 12.2% 10.6% 11.5%
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% 0.9% 0.95% 1%
EPS 2 2.11 2.33 3.13 4.91 3.84 5.94 5.742 6.473
Distribution rate 22.7% 21.5% 16.6% 11% 14.6% 9.74% 10.6% 9.87%
Net sales 1 13,974 14,913 13,980 16,300 17,126 17,674 17,642 19,102
EBITDA 1 2,955 3,191 2,883 3,624 3,906 4,105 3,888 4,194
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 2,497 2,379 2,524
Net Debt 1 2,006 2,938 2,878 1,251 2,401 722.7 -402.1 -1,420
Reference price 2 32.16 34.00 34.37 56.04 52.16 63.96 63.96 63.96
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-27.34x2.88x12.41x-.--% 77.23B
10.77x1.48x6.37x0.9% 25.43B
15.48x0.76x6.07x7.56% 5.32B
5.18x2.01x5.64x4.47% 5.1B
13.31x1.09x8.05x1.52% 4.64B
7.91x1.01x3.2x3.79% 4.6B
11.71x2.28x4.43x2.95% 2.02B
13.46x0.69x8.03x3.12% 1.99B
-68.6x1.24x21.11x - 1.65B
Average -2.01x 1.49x 8.37x 3.04% 14.22B
Weighted average by Cap. -13.23x 2.28x 10.11x 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