FOX · Fox Corporation
$45.912026-07-21Sector: Communication Services; Industry: Entertainment; Sub-Industry: Broadcasting
Intrinsic Value Range Comparison · Mulya.ai
Bull
$112
+144.9% vs market
Base · active
$90
+95.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($89 · $112) Analysts Range ($40 · $97) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q3 | $14.9B | — | 18.5% | 25.7% | $2.1B | −$123MM | $1.9B | 6.3% | — | 14.6% | $14.0B | $2.87 | — |
| 2025.Q2 | $14.0B | -6.3% | 17.7% | 26.2% | $1.8B | −$685MM | $1.1B | 6.8% | — | 12.4% | $15.4B | $3.47 | — |
| 2025.Q3 | $14.0B | 0.0% | 17.7% | 25.8% | $1.8B | −$155MM | $1.7B | 6.5% | — | 12.5% | $14.0B | $3.47 | — |
| 2026.Q2 | $16.3B | 16.6% | 19.8% | 24.5% | $2.4B | $80MM | $2.5B | 6.3% | — | 16.1% | $16.4B | $5.24 | — |
| 2026.Q3 | $16.2B | -0.6% | 19.7% | 24.4% | $2.4B | −$322MM | $2.1B | 6.3% | — | 15.9% | $14.0B | $3.96 | 6.2 |
| italics below = DCF projection · 10yr Rev CAGR: 2.2% |
| 2027.Q3 | $16.3B | +0.4% | 19.7% | 24.0% | $2.4B | −$53MM | $2.4B | 7.7% | $2.2B | 17.4% | $14.0B | $5.64 | 8.1 |
| 2028.Q3 | $16.4B | +0.8% | 19.7% | 23.6% | $2.5B | −$110MM | $2.4B | 7.7% | $2.0B | 17.6% | $14.1B | $5.72 | 8.0 |
| 2029.Q3 | $16.6B | +1.1% | 19.8% | 23.1% | $2.5B | −$171MM | $2.3B | 7.8% | $1.9B | 17.7% | $14.3B | $5.83 | 7.9 |
| 2030.Q3 | $16.8B | +1.5% | 19.8% | 22.7% | $2.6B | −$237MM | $2.3B | 7.9% | $1.7B | 17.8% | $14.5B | $5.95 | 7.7 |
| 2031.Q3 | $17.1B | +1.9% | 19.8% | 22.2% | $2.6B | −$310MM | $2.3B | 8.0% | $1.6B | 17.9% | $14.9B | $6.11 | 7.5 |
|
| Term. Yr+ | $20.9B | 4.1% | 19.8% | 20.0% | $3.3B | −$751MM | $2.6B | 8.6% | $26.1B | 18.0% | — | — | — |
Active scenario IV: $90 (+95.7% vs market)