FOXA Fox Corporation
Communication Services
Price
$63.02
Intrinsic value
$28.07
Buy price
$22.46
Discount
-124.5%
DCF walkthrough
Near-term growth (g1)4.72%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,970,000,000.00
- Total debt
- $7,568,000,000.00
- Cash & STI
- $4,204,999,936.00
- Shares out.
- 428,000,000
Overvalued
Intrinsic value$28.06
Buy price (with MOS)$22.45
Current price$63.02
Discount to intrinsic value-124.6%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 14.8%
- Current ROE
- 14.5%
- Minimum ROE
- 11.9%
Debt quality
MODERATE- Debt / Equity
- 0.65x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.17x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 48.6%
- Public economic interest
- 98.4%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.