Fox Corporation (FOXA) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Fox Corporation (FOXA) Bundle
Simplify Fox Corporation (FOXA) valuation with this customizable DCF Calculator! Featuring real Fox Corporation (FOXA) financials and adjustable forecast inputs, you can test scenarios and uncover Fox Corporation (FOXA) fair value in minutes.
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 | 2,280.6 | 2,391.1 | 2,506.9 | 2,628.3 | 2,755.6 |
| Account Receivables, % | 15.35 | 15.72 | 15.23 | 14.6 | 16.91 | 15.56 | 15.56 | 15.56 | 15.56 | 15.56 |
| 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
- Genuine Fox Corporation Data: Preloaded financials – encompassing revenue to EBIT – derived from actual and projected figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to assess the effect of changes on Fox Corporation’s fair value.
- Flexible Excel Template: Designed for quick adjustments, scenario analysis, and comprehensive projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- 🔍 Real-Life FOXA Financials: Pre-filled historical and projected data for Fox Corporation.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Fox Corporation’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Fox Corporation’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Get instant access to the Excel-based FOXA DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Fox Corporation’s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Fox Corporation (FOXA)?
- Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses into one seamless solution.
- Customizable Inputs: Modify the highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Fox Corporation’s intrinsic value and Net Present Value.
- Preloaded Data: Access to historical and projected data for reliable analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Fox Corporation (FOXA).
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Fox Corporation (FOXA) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Fox Corporation (FOXA).
- Consultants: Deliver professional valuation insights on Fox Corporation (FOXA) to clients quickly and accurately.
- Business Owners: Understand how large companies like Fox Corporation (FOXA) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Fox Corporation (FOXA).
What the Template Contains
- Pre-Filled Data: Contains Fox Corporation's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Fox Corporation's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax assumptions.
- Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.