Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
95.36 USD107.66 USD118.36 USD
-47.33%
107.66 USDCurrent price is 47.3% below the base model value.
F
Communication ServicesEntertainmentUnited States
FOX.US · Fox Corporation
NMS · US · USD
Latest price56.70 USD
30D-7.9%
Vs. base value-29.7%
Research summary
FOX.US latest organized financial period shows revenue grew +16.6% YoY and net income grew +50.77% YoY. Current price is about 56.7 USD, while the model base case is about 80.6 USD; the current price sits -29.7% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue16B USD
Net income2B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price56.70 USD
Base value80.60 USD
Vs. base-29.7%
Price date2026/04/28
67.60 USD80.60 USD85.96 USD
-29.65%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
81.65 USD131.23 USD170.48 USD
-56.79%
131.23 USDCurrent price is 56.8% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-5.1%
Current price implies roughly -5.1% annualized FCF growth.
-5.1%Current price implies roughly -5.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
50.95 USD50.95 USD50.95 USD
+11.29%
50.95 USDCurrent price is 11.3% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/06/29 | Annual | 16B USD | 2B USD | 3B USD | 4.91 |
| 2024/06/29 | Annual | 14B USD | 2B USD | 1B USD | 3.13 |
| 2023/06/29 | Annual | 15B USD | 1B USD | 1B USD | 2.33 |
| 2022/06/29 | Annual | 14B USD | 1B USD | 2B USD | 2.11 |
| 2021/06/29 | Annual | - | - | - | - |
Ad placement