Fox Corporation
Bear Case (25th pct.)
-11.4% vs price
Base Case (Median)
-1.3% vs price
Bull Case (75th pct.)
2.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $60.10 | -13.1% | High (40%) |
| PE Comparable | $62.46 | -9.7% | Medium (25%) |
| Growth Trajectory DCF | $72.45 | 4.7% | Medium (20%) |
| Graham Number | $48.28 | -30.2% | Low (10%) |
| EV/EBITDA | $68.72 | -0.7% | Medium (20%) |
| EV/FCF | $167.19 | 141.6% | Medium (20%) |
| Earnings Power Value | $68.32 | -1.3% | Medium (50%) |
Based on 7 out of 8 methods, FOXA appears fairly valued at the current price of $69.19. The base case fair value of $68.32 implies 1.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.