FOX Fox Corporation (Class B)
Intrinsic value$73.18
Price (at call)$58.43
Margin of safety
+25.2%
vs market (rating basis)
+84.7%
Model unavailable; showing baseline valuation.
⚠ LLM error: unbalanced JSON in response: '{\n "story": "Fox is a live news-and-sports media company in late maturity: Fox News dominates cable news with premium margins, NFL/MLB/college rights anchor broadcast, and Tubi gives it a credible fr'; using baseline
The story
Value drivers
| Revenue growth (Y1) | 4.7% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 15.6% |
| Years to target margin | 5 |
| Sales-to-capital | 0.94 |
| Beta | 0.56 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 6.9% |
| Terminal WACC | 8.5% |
Valuation bridge
| PV of explicit FCFF | 11.42B |
| PV of terminal value | 22.12B |
| Equity value | 30.77B |
| ÷ shares → per share | $73.18 |
News
bearish -0.30 · 8 articles
- Fox (FOXA) Faces a Deeper DOJ Review of Roku (ROKU). Can the Deal Still Deliver?
- Why FOX (FOXA) Stock Is Up Today
- Nike downgraded, Affirm upgraded: Wall Street's top analyst calls
- Sector Update: Consumer Stocks Fall Late Afternoon
- DOJ Requests Additional Information Regarding Fox, Roku Deal
- Market Chatter: Fox, Roku Deal Faces Wider DOJ Antitrust Inquiry
- News (NWSA) Stock Looks Above Fair Value As Earnings Beat Lifts Shares
- Maria Bartiromo Out at Fox News
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 17.93B | 4.7% | 15.6% | 2.13B | 860.67M | 1.27B | 1.18B |
| 2 | 18.76B | 4.6% | 15.6% | 2.22B | 875.41M | 1.35B | 1.18B |
| 3 | 19.59B | 4.4% | 15.6% | 2.32B | 888.47M | 1.43B | 1.17B |
| 4 | 20.44B | 4.3% | 15.6% | 2.42B | 899.72M | 1.52B | 1.16B |
| 5 | 21.29B | 4.2% | 15.6% | 2.52B | 909.03M | 1.62B | 1.15B |
| 6 | 22.15B | 4.0% | 15.6% | 2.63B | 916.28M | 1.71B | 1.14B |
| 7 | 23.02B | 3.9% | 15.6% | 2.73B | 921.35M | 1.81B | 1.13B |
| 8 | 23.88B | 3.8% | 15.6% | 2.83B | 924.12M | 1.91B | 1.12B |
| 9 | 24.75B | 3.6% | 15.6% | 2.94B | 924.49M | 2.01B | 1.10B |
| 10 | 25.62B | 3.5% | 15.6% | 3.04B | 922.37M | 2.12B | 1.08B |