Discounted Cash Flow
Fox Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $27.3b | $2.8b | $2.9b | 10.1% | $1.42 |
| 2017 | $9.9b (-63.7%) | $1.4b (-50.2%) | $1.5b (-49.1%) | 13.8% (37.2%) | $1.62 (14.1%) |
| 2018 | $10.2b (2.3%) | $2.2b (59.4%) | $1.1b (-24.7%) | 21.5% (55.8%) | $2.42 (49.4%) |
| 2019 | $11.4b (12.2%) | $1.6b (-27.1%) | $2.3b (107.7%) | 14.0% (-35.0%) | $2.57 (6.2%) |
| 2020 | $12.3b (8.0%) | $999.0m (-37.4%) | $2.0b (-12.4%) | 8.1% (-42.0%) | $1.63 (-36.6%) |
| 2021 | $12.9b (4.9%) | $2.1b (115.2%) | $2.2b (7.4%) | 16.7% (105.1%) | $3.64 (123.3%) |
| 2022 | $14.0b (8.3%) | $1.2b (-44.0%) | $1.6b (-26.8%) | 8.6% (-48.2%) | $2.13 (-41.5%) |
| 2023 | $14.9b (6.7%) | $1.2b (2.8%) | $1.4b (-8.5%) | 8.3% (-3.7%) | $2.34 (9.9%) |
| 2024 | $14.0b (-6.3%) | $1.5b (21.1%) | $1.5b (3.6%) | 10.7% (29.2%) | $3.14 (34.2%) |
| 2025 | $16.3b (16.6%) | $2.3b (50.8%) | $3.0b (100.2%) | 13.9% (29.3%) | $4.97 (58.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.