Fair value (multi-method)
Four independent methods triangulate what FOXA is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$449.41
Method range
$15.10 – $449.41
median $65.58
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $449.41 | +696.12% |
| Exit multiple | $61.06 | +8.17% |
| Analyst target | $70.10 | +24.18% |
| Graham number | $15.10 | -73.26% |
- Forward DCF$449.41
- Exit multiple$61.06
- Analyst target$70.10
- Graham number$15.10
Stock price
$56.45
FCF / share (TTM)
$4.17
3Y FCF CAGR
15.7%
Fair value @ hist. growth
$246.75
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
-2.9%
per year over your projection horizon
Margin of safety 77.1% vs hist-growth DCF
Historical 3Y CAGR
15.7%
Your model implies
-2.9%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 16% annual growth.
Cumulative FCF covers the current price by year 8.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.4% | -6.3% | -7.3% | -8.5% | -9.9% | -11.6% |
| 6.4% | -3.8% | -4.5% | -5.4% | -6.5% | -7.7% |
| 7.4% | -1.6% | -2.2% | -2.9% | -3.7% | -4.6% |
| 8.4% | 0.4% | -0.1% | -0.7% | -1.4% | -2.1% |
| 9.4% | 2.3% | 1.8% | 1.3% | 0.7% | 0.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.11B
Total debt − cash
Beta
0.55
Vs market benchmark
Frequently asked questions
Fox (FOXA) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.