FOXA Fox Corporation (Class A)
fair · 64
Owner-earnings value$64.23
Price$64.15
Margin of safety
+0.1%
Quality gate · 64/100
Median ROIC10.9%
Net debt / EBITDA1.1x
FCF conversion111%
Share count / yr-5.6%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 1.47B |
| Owner-earnings yield | 5.4% |
| Free-cash-flow yield | 5.4% |
| Growth used (normalized) | 4.7% |
| Market-implied growth (reverse DCF) | 4.7% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 9.0% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 1.54B | 4.7% | 1.41B |
| 2 | 1.61B | 4.5% | 1.35B |
| 3 | 1.68B | 4.3% | 1.29B |
| 4 | 1.75B | 4.1% | 1.24B |
| 5 | 1.82B | 4.0% | 1.18B |
| 6 | 1.88B | 3.8% | 1.12B |
| 7 | 1.95B | 3.6% | 1.07B |
| 8 | 2.02B | 3.4% | 1.01B |
| 9 | 2.08B | 3.2% | 958.24M |
| 10 | 2.14B | 3.0% | 905.50M |
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~5%/yr owner-earnings growth over 10y (reverse DCF); model credits 5%.