FOXA · Fox Corporation
$58.622026-05-17Sector: Communication Services; Industry: Entertainment; Sub-Industry: Broadcasting
Intrinsic Value Range Comparison · Mulya.ai
Bull
$128
+118.0% vs market
Base · active
$81
+38.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($81 · $128) Analysts Range ($63 · $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 | 3.9% | — | 13.7% | $15.1B | $4.88 | — |
| 2023.Q2 | $14.0B | 8.3% | 18.4% | 27.7% | $1.9B | −$405MM | $1.5B | 6.1% | — | 12.4% | $14.9B | $2.73 | — |
| 2024.Q2 | $14.9B | 6.7% | 18.5% | 25.9% | $2.0B | −$210MM | $1.8B | 6.0% | — | 13.9% | $14.6B | $2.81 | — |
| 2025.Q2 | $14.0B | -6.3% | 17.7% | 26.2% | $1.8B | −$685MM | $1.1B | 6.9% | — | 12.2% | $15.4B | $3.40 | — |
| 2026.Q2 | $16.6B | 18.6% | 19.0% | 24.5% | $2.4B | −$11MM | $2.4B | 6.5% | — | 15.0% | $16.4B | $4.29 | 8.2 |
| italics below = DCF projection · 10yr Rev CAGR: 3% |
| 2027.Q2 | $16.7B | +0.6% | 20.0% | 24.0% | $2.5B | −$105MM | $2.4B | 7.7% | $2.3B | 15.4% | $16.5B | $5.75 | 10.2 |
| 2028.Q2 | $17.1B | +2.3% | 20.0% | 23.6% | $2.6B | −$403MM | $2.2B | 7.8% | $1.9B | 15.6% | $16.9B | $5.92 | 9.9 |
| 2029.Q2 | $17.5B | +2.7% | 20.0% | 23.1% | $2.7B | −$497MM | $2.2B | 7.9% | $1.8B | 15.7% | $17.4B | $6.12 | 9.6 |
| 2030.Q2 | $18.1B | +2.9% | 20.0% | 22.7% | $2.8B | −$560MM | $2.2B | 8.0% | $1.7B | 15.8% | $18.0B | $6.33 | 9.3 |
| 2031.Q2 | $18.6B | +3.1% | 20.0% | 22.2% | $2.9B | −$630MM | $2.3B | 8.1% | $1.6B | 15.8% | $18.6B | $6.57 | 8.9 |
|
| Term. Yr+ | $23.3B | 4.1% | 19.8% | 20.0% | $3.7B | −$1.2B | $2.5B | 8.6% | $25.8B | 13.1% | — | — | — |
Active scenario IV: $81 (+38.5% vs market)