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)
$477.45
Method range
$15.10 – $477.45
median $63.19
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 | $477.45 | +613.79% |
| Exit multiple | $53.39 | -20.19% |
| Analyst target | $73.00 | +9.13% |
| Graham number | $15.10 | -77.43% |
- Forward DCF$477.45
- Exit multiple$53.39
- Analyst target$73.00
- Graham number$15.10
Stock price
$66.89
FCF / share (TTM)
$4.17
3Y FCF CAGR
15.7%
Fair value @ hist. growth
$261.34
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
-1.4%
per year over your projection horizon
Margin of safety 74.4% vs hist-growth DCF
Historical 3Y CAGR
15.7%
Your model implies
-1.4%
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% |
|---|---|---|---|---|---|
| 5.2% | -4.9% | -6.0% | -7.4% | -9.0% | -11.0% |
| 6.2% | -2.2% | -3.1% | -4.1% | -5.2% | -6.6% |
| 7.2% | 0.1% | -0.6% | -1.4% | -2.2% | -3.2% |
| 8.2% | 2.2% | 1.6% | 1.0% | 0.3% | -0.5% |
| 9.2% | 4.2% | 3.7% | 3.1% | 2.5% | 1.8% |
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
$2.1B
Total debt − cash
Beta
0.53
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