Fox Corporation (FOX) DCF Valuation

Fox Corporation (FOX) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Fox Corporation (FOX) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore the financial future of Fox Corporation (FOX) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of Fox Corporation (FOX) and enhance your investment strategy.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 12,303.0 12,909.0 13,974.0 14,913.0 13,980.0 14,657.1 15,366.9 16,111.1 16,891.4 17,709.4
Revenue Growth, % 0 4.93 8.25 6.72 -6.26 4.84 4.84 4.84 4.84 4.84
EBITDA 2,091.0 3,613.0 2,434.0 2,496.0 2,898.0 2,927.6 3,069.3 3,218.0 3,373.8 3,537.2
EBITDA, % 17 27.99 17.42 16.74 20.73 19.97 19.97 19.97 19.97 19.97
Depreciation 258.0 300.0 363.0 411.0 389.0 368.1 385.9 404.6 424.2 444.8
Depreciation, % 2.1 2.32 2.6 2.76 2.78 2.51 2.51 2.51 2.51 2.51
EBIT 1,833.0 3,313.0 2,071.0 2,085.0 2,509.0 2,559.5 2,683.4 2,813.4 2,949.6 3,092.5
EBIT, % 14.9 25.66 14.82 13.98 17.95 17.46 17.46 17.46 17.46 17.46
Total Cash 4,645.0 5,886.0 5,200.0 4,272.0 4,319.0 5,279.6 5,535.3 5,803.3 6,084.4 6,379.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,888.0 2,029.0 2,128.0 2,177.0 2,364.0
Account Receivables, % 15.35 15.72 15.23 14.6 16.91
Inventories 856.0 729.0 791.0 543.0 626.0 773.4 810.9 850.2 891.3 934.5
Inventories, % 6.96 5.65 5.66 3.64 4.48 5.28 5.28 5.28 5.28 5.28
Accounts Payable 485.0 659.0 686.0 785.0 .0 563.4 590.7 619.3 649.3 680.8
Accounts Payable, % 3.94 5.1 4.91 5.26 0 3.84 3.84 3.84 3.84 3.84
Capital Expenditure -359.0 -484.0 -307.0 -357.0 -345.0 -402.4 -421.9 -442.3 -463.7 -486.2
Capital Expenditure, % -2.92 -3.75 -2.2 -2.39 -2.47 -2.75 -2.75 -2.75 -2.75 -2.75
Tax Rate, % 28.66 28.66 28.66 28.66 28.66 28.66 28.66 28.66 28.66 28.66
EBITAT 1,250.8 2,441.0 1,473.2 1,488.1 1,789.9 1,821.1 1,909.3 2,001.8 2,098.7 2,200.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,109.2 2,417.0 1,395.2 1,840.1 778.9 2,286.2 1,752.8 1,837.7 1,926.7 2,020.0
WACC, % 6.88 6.95 6.92 6.92 6.92 6.92 6.92 6.92 6.92 6.92
PV UFCF
SUM PV UFCF 8,094.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,060
Terminal Value 41,863
Present Terminal Value 29,957
Enterprise Value 38,052
Net Debt 3,833
Equity Value 34,219
Diluted Shares Outstanding, MM 480
Equity Value Per Share 71.29

What You Will Get

  • Real Fox Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Fox Corporation’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Real-Time FOX Data: Pre-loaded with Fox Corporation’s historical financials and future projections.
  • Completely Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive User Interface: Designed to be straightforward and accessible for both professionals and novices.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Fox Corporation (FOX) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Fox Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Fox Corporation (FOX)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Fox Corporation’s historical and projected financial metrics are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Detailed step-by-step instructions assist you throughout the calculation process.

Who Should Use This Product?

  • Investors: Evaluate Fox Corporation’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation processes and assess financial forecasts.
  • Startup Founders: Understand how leading public companies like Fox Corporation are appraised.
  • Consultants: Provide comprehensive valuation reports for clients in the media sector.
  • Students and Educators: Utilize real-time data to learn and teach valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Fox Corporation's historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Fox Corporation's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.