FOXA · Fox Corporation
$50.102026-07-21Sector: Communication Services; Industry: Entertainment; Sub-Industry: Broadcasting
Intrinsic Value Range Comparison · Mulya.ai
Bull
$137
+173.5% vs market
Base · active
$123
+145.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($80 · $137) Analysts Range ($60 · $80) 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 | −$148MM | $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 | 6.9% | — | 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 | −$11MM | $2.4B | 6.5% | — | 16.1% | $16.4B | $5.24 | — |
| 2026.Q3 | $16.2B | -0.6% | 19.7% | 24.4% | $2.4B | −$413MM | $2.0B | 6.3% | — | 15.9% | $14.0B | $3.96 | 6.8 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2027.Q3 | $17.1B | +5.8% | 20.0% | 24.0% | $2.6B | −$199MM | $2.4B | 7.7% | $2.2B | 18.5% | $14.2B | $6.03 | 8.3 |
| 2028.Q3 | $18.1B | +5.6% | 20.0% | 23.6% | $2.8B | −$221MM | $2.5B | 7.7% | $2.2B | 19.4% | $14.4B | $6.41 | 7.8 |
| 2029.Q3 | $19.1B | +5.4% | 20.0% | 23.1% | $2.9B | −$248MM | $2.7B | 7.8% | $2.1B | 20.2% | $14.6B | $6.79 | 7.4 |
| 2030.Q3 | $20.1B | +5.2% | 20.0% | 22.7% | $3.1B | −$280MM | $2.8B | 7.9% | $2.1B | 21.0% | $14.9B | $7.19 | 7.0 |
| 2031.Q3 | $21.1B | +5.0% | 20.0% | 22.2% | $3.3B | −$319MM | $3.0B | 8.0% | $2.0B | 21.7% | $15.2B | $7.59 | 6.6 |
|
| Term. Yr+ | $27.3B | 4.1% | 19.8% | 20.0% | $4.3B | −$751MM | $3.6B | 8.6% | $36.5B | 23.6% | — | — | — |
Active scenario IV: $123 (+145.0% vs market)