Fox Corporation
Bear Case (25th pct.)
1.1% vs price
Base Case (Median)
11.9% vs price
Bull Case (75th pct.)
17.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $62.14 | 1.1% | High (40%) |
| PE Comparable | $62.14 | 1.1% | Medium (25%) |
| Growth Trajectory DCF | $72.70 | 18.2% | Medium (20%) |
| Graham Number | $48.55 | -21.0% | Low (10%) |
| EV/EBITDA | $71.56 | 16.4% | Medium (20%) |
| EV/FCF | $169.95 | 176.4% | Medium (20%) |
| Earnings Power Value | $68.81 | 11.9% | Medium (50%) |
Based on 7 out of 8 methods, FOX appears undervalued at the current price of $61.49. The base case fair value of $68.81 implies 11.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.