All companies
Fox logo
CommunicationsFOX

Fox (FOX) Financial Forecast Calculator

Interactive 5-year forecast and DCF for Fox. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from Fox’s most recent SEC filings.

Revenue FY30
$20.89B
from $14.91B
FCF FY30
$4.14B
Margin 19.8%
Enterprise value
$58.90B
3.9× LTM revenue
Equity value
$56.91B
Net debt $2.00B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
7.0%
-10.0%baseline 7.0%40.0%
Gross margin
45.0%
5.0%baseline 45.0%90.0%
Capex % of revenue
2.7%
0.0%baseline 2.7%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the Fox forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What is Fox Corporation's primary business model?+

Fox Corporation is a leading American news, sports, and entertainment broadcasting company. It primarily operates through its Television and Cable Network Programming segments, generating revenue mainly from affiliate fees and advertising within the United States.

How does Fox Corporation generate its revenue?+

Fox Corporation generates the vast majority of its revenue within the United States, primarily through affiliate fees from pay-TV distributors and advertising revenues. Key drivers include its dominant position in live news through FOX News and live sports broadcasting such as the NFL and MLB.

What are the key assumptions for capital expenditure in Fox Corporation's financial model?+

The financial model assumes capital expenditure as a percentage of revenue to be approximately 2.7%, reflecting the company's asset-light content distribution model. Approximately 70% of this capex is for maintenance, while 30% is allocated for growth investments in digital infrastructure like Tubi and FOX One.

What is the projected revenue growth rate for Fox Corporation in the financial model?+

The financial model forecasts Fox Corporation's revenue to grow at approximately 7% annually. This growth rate is a top assumption used to project the company's future financial performance.

What are the main factors influencing Fox Corporation's free cash flow generation in the valuation model?+

The valuation model assesses free cash flow generation by considering the impact of linear television subscriber declines, the scaling of the Tubi AVOD platform, and the escalating costs of live sports programming rights. These factors are crucial for determining the company's equity valuation.

Can I download an Excel financial model for Fox Corporation?+

Yes, a comprehensive equity valuation and cash flow forecasting Excel model for Fox Corporation is available for download. This model allows analysts to assess various financial impacts and project future performance.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview