Valuation Fox Corporation

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 11/07/2026 am IST			5-day change	1st Jan Change
54.12 ^USD	+0.71%		-4.18%	-25.93%

10/07	Rothschild & Co Redburn Upgrades Fox to Buy From Neutral, Adjusts Price Target to $71 From $48	MT
10/07	Analyst recommendations: Cubesmart, Fox Corporation, AMD, Crowdstrike, Micron…

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,054	17,302	16,661	15,488	24,158	21,541	-	-
Change	-	-17.82%	-3.71%	-7.04%	55.98%	-10.83%	-	-
Enterprise Value (EV) ¹	23,119	19,308	19,599	18,366	25,409	23,828	22,766	21,781
Change	-	-16.48%	1.5%	-6.29%	38.35%	-6.22%	-4.46%	-4.32%
P/E	10.3x	15.2x	14.6x	11x	11.4x	14.6x	9.51x	9.75x
PBR	1.99x	1.56x	1.74x	1.48x	2.09x	1.98x	1.74x	1.56x
PEG	-	-0.4x	1.4x	0.3x	0.2x	-0.6x	0.2x	-4.02x
Capitalization / Revenue	1.63x	1.24x	1.12x	1.11x	1.48x	1.3x	1.24x	1.23x
EV / Revenue	1.79x	1.38x	1.31x	1.31x	1.56x	1.43x	1.31x	1.25x
EV / EBITDA	7.49x	6.53x	6.14x	6.37x	7.01x	6.41x	5.79x	5.66x
EV / EBIT	8.36x	7.5x	7.09x	7.41x	7.87x	7.28x	6.41x	6.34x
EV / FCF	10.7x	12.2x	13.6x	12.3x	8.49x	15.6x	8.39x	8.65x
FCF Yield	9.32%	8.17%	7.36%	8.14%	11.8%	6.39%	11.9%	11.6%
Dividend per Share ²	0.46	0.48	0.5	0.52	0.54	0.5982	0.5855	0.6172
Rate of return	1.24%	1.49%	1.47%	1.51%	0.96%	1.11%	1.08%	1.14%
EPS ²	3.61	2.11	2.33	3.13	4.91	3.709	5.69	5.552
Distribution rate	12.7%	22.7%	21.5%	16.6%	11%	16.1%	10.3%	11.1%
Net sales ¹	12,909	13,974	14,913	13,980	16,300	16,612	17,337	17,470
EBITDA ¹	3,087	2,955	3,191	2,883	3,624	3,719	3,932	3,851
EBIT ¹	2,765	2,574	2,764	2,478	3,229	3,272	3,553	3,438
Net income ¹	2,150	1,205	1,239	1,501	2,263	1,618	2,382	2,253
Net Debt ¹	2,065	2,006	2,938	2,878	1,251	2,287	1,224	239.8
Reference price ²	37.13	32.16	34.00	34.37	56.04	54.12	54.12	54.12
Nbr of stocks (in thousands)	5,80,208	5,56,749	5,04,638	4,66,731	4,49,618	4,19,901	-	-
Announcement Date	04/08/21	10/08/22	08/08/23	06/08/24	05/08/25	-	-	-

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	14.59x	1.43x	6.41x	1.11%	2.15TCr
WARNER BROS. DISCOVERY, INC.	-21.32x	2.52x	10.9x	-.--%	6.67TCr
RTL GROUP S.A.	15.26x	0.86x	5.7x	7.69%	539.67Cr
NEXSTAR MEDIA GROUP, INC.	5.36x	2.02x	5.73x	4.27%	531.53Cr
VERSANT MEDIA GROUP, INC.	8.38x	1.04x	3.38x	3.45%	500.76Cr
NIPPON TELEVISION HOLDINGS, INC.	12.72x	0.9x	6.21x	1.6%	436.11Cr
SUN TV NETWORK LIMITED	11.63x	2.49x	4.82x	3.17%	206.48Cr
TV ASAHI HOLDINGS CORPORATION	12.59x	0.69x	7.34x	3.37%	198.56Cr
MBC GROUP	47.55x	1.11x	22.99x	-	187.74Cr
M6 MÉTROPOLE TÉLÉVISION	13.64x	1.07x	6x	9.64%	173.86Cr
Average	12.04x	1.41x	7.95x	3.81%	1.16TCr
Weighted average by Cap.	-6.35x	2.02x	9.04x	1.25%