Previous Close | $50.59 |
Intrinsic Value | $95.45 |
Upside potential | +89% |
Data is not available at this time.
Fox Corporation operates as a leading diversified media and entertainment company, primarily focused on news, sports, and entertainment content. Its core revenue streams include advertising sales, affiliate fees from cable and satellite providers, and direct-to-consumer subscriptions. The company owns high-profile brands such as Fox News, Fox Sports, and the Fox Broadcasting Network, positioning it as a dominant player in the U.S. media landscape. Fox leverages its strong brand equity and extensive distribution network to maintain competitive advantages in a rapidly evolving industry. The company’s strategic focus on live and event-driven programming, particularly in news and sports, differentiates it from competitors reliant on scripted content. This approach ensures consistent viewer engagement and advertiser demand, even amid shifting consumer preferences toward streaming platforms. Fox’s market position is further reinforced by its ownership of Tubi, a free ad-supported streaming service, which complements its traditional linear TV business and expands its digital footprint.
Fox Corporation reported revenue of $13.98 billion for FY 2024, with net income of $1.50 billion, reflecting a net margin of approximately 10.7%. Diluted EPS stood at $3.13, demonstrating solid profitability. Operating cash flow was robust at $1.84 billion, supported by efficient working capital management. Capital expenditures of $345 million indicate disciplined investment in content and technology, aligning with its growth strategy.
The company’s earnings power is underscored by its ability to generate substantial operating cash flow, which exceeds net income, highlighting strong cash conversion. Fox’s capital efficiency is evident in its balanced approach to reinvestment, with capex representing a modest share of revenue. This disciplined allocation supports both organic growth and shareholder returns, without overleveraging the balance sheet.
Fox maintains a solid financial position, with $4.32 billion in cash and equivalents against total debt of $8.15 billion. The liquidity cushion provides flexibility for strategic initiatives or debt management. While leverage is moderate, the company’s consistent cash flow generation mitigates refinancing risks. Its financial health is further supported by a manageable debt-to-EBITDA ratio, typical for media peers.
Fox’s growth is driven by its focus on live content and digital expansion, particularly through Tubi. The company paid a dividend of $0.59 per share, reflecting a commitment to returning capital to shareholders. While dividend yields are modest, the payout ratio remains sustainable, allowing room for reinvestment in high-return opportunities like streaming and sports rights.
Trading at a P/E multiple derived from its $3.13 EPS, Fox’s valuation reflects market expectations of steady earnings growth, tempered by industry headwinds like cord-cutting. Investors likely price in the company’s ability to monetize its sports and news franchises, as well as Tubi’s ad-supported growth potential, balancing traditional media declines with digital upside.
Fox’s strategic advantages lie in its must-have live content, strong brands, and hybrid linear-digital model. The outlook remains stable, with opportunities in sports betting partnerships and Tubi’s expansion offsetting linear TV challenges. Management’s focus on cost discipline and targeted investments positions the company to navigate industry disruption while maintaining profitability.
10-K filings, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |