FOX · Fox Corporation
$52.872026-05-17Sector: Communication Services; Industry: Entertainment; Sub-Industry: Broadcasting
Intrinsic Value Range Comparison · Mulya.ai
Bull
$189
+258.1% vs market
Base · active
$185
+250.0% vs market
Bear
$123
+131.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($123 · $189) Analysts Range ($73 · $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 |
|---|
| 2022.Q2 | $12.9B | — | 21.4% | 25.3% | $2.1B | −$860MM | $1.2B | 3.8% | — | 13.7% | $15.1B | $4.88 | — |
| 2023.Q2 | $14.0B | 8.3% | 18.4% | 27.7% | $1.9B | −$430MM | $1.4B | 5.9% | — | 12.4% | $14.9B | $2.73 | — |
| 2024.Q2 | $14.9B | 6.7% | 18.5% | 25.9% | $2.0B | −$185MM | $1.9B | 5.9% | — | 13.9% | $14.6B | $2.81 | — |
| 2025.Q2 | $14.0B | -6.3% | 17.7% | 26.2% | $1.8B | −$685MM | $1.1B | 6.8% | — | 12.2% | $15.4B | $3.40 | — |
| 2026.Q2 | $16.6B | 18.6% | 19.0% | 24.5% | $2.4B | $80MM | $2.5B | 6.3% | — | 15.0% | $16.4B | $4.29 | 7.4 |
| italics below = DCF projection · 10yr Rev CAGR: 9.9% |
| 2027.Q2 | $19.1B | +15.5% | 19.0% | 24.0% | $2.8B | −$274MM | $2.5B | 7.6% | $2.3B | 16.7% | $16.7B | $6.28 | 8.4 |
| 2028.Q2 | $21.9B | +14.3% | 19.2% | 23.6% | $3.2B | −$323MM | $2.9B | 7.7% | $2.5B | 19.1% | $17.0B | $7.28 | 7.3 |
| 2029.Q2 | $24.8B | +13.2% | 19.3% | 23.1% | $3.7B | −$378MM | $3.3B | 7.8% | $2.6B | 21.4% | $17.4B | $8.35 | 6.3 |
| 2030.Q2 | $27.8B | +12.1% | 19.5% | 22.7% | $4.2B | −$441MM | $3.7B | 7.9% | $2.8B | 23.8% | $17.8B | $9.49 | 5.6 |
| 2031.Q2 | $30.8B | +10.9% | 19.8% | 22.2% | $4.7B | −$513MM | $4.2B | 8.0% | $2.9B | 26.2% | $18.3B | $10.75 | 4.9 |
|
| Term. Yr+ | $44.5B | 4.1% | 19.8% | 20.0% | $7.1B | −$1.2B | $5.8B | 8.6% | $59.7B | 23.6% | — | — | — |
Active scenario IV: $185 (+250.0% vs market)