Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Fox Corporation (FOXA)

Previous Close$45.64
Intrinsic Value$33.25
Upside potential  -27%
Previous Close
$45.64
Intrinsic Value
$33.25
Potential        
-27%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-06-30 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %6.7NaN
Revenue, $14913NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m12149NaN
Operating income, $m2764NaN
EBITDA, $m3191NaN
Interest expense (income), $mNaN
Earnings before tax, $m1722NaN
Tax expense, $m483NaN
Net income, $m1239NaN

BALANCE SHEET

Cash and short-term investments, $m4272NaN
Total assets, $m21866NaN
Adjusted assets (=assets-cash), $m17594NaN
Average production assets, $m8372NaN
Working capital, $m3494NaN
Total debt, $m7210NaN
Total liabilities, $m11421NaN
Total equity, $m10445NaN
Debt-to-equity ratio0.690NaN
Adjusted equity ratio0.422NaN

CASH FLOW

Net income, $m1239NaN
Depreciation, amort., depletion, $m427NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1800NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-357NaN
Free cash flow, $m2157NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m3494
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount