/
DCF Valuation
Base-case fair value
$57.37
Intrinsic $76.49 · 25% MOS
Current price: $46.95
Base-case summary
Our base-case DCF for Fox Corp (FOX) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2.1B in trailing free cash flow, this produces an intrinsic value of $76.49 per share. A 25% safety margin gives a fair value of $57.37, suggesting the stock is currently 22% undervalued against the $46.95 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$2.1B
Cash & equivalents
$3.6B
Total debt
$7.6B
Shares outstanding
432M