Stock Analysis on Net

Twenty-First Century Fox Inc. (NASDAQ:FOX)

This company has been moved to the archive! The financial data has not been updated since February 6, 2019.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Twenty-First Century Fox Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Jun 30, 2018 Jun 30, 2017 Jun 30, 2016 Jun 30, 2015 Jun 30, 2014 Jun 30, 2013
Net income attributable to Twenty-First Century Fox, Inc. stockholders 4,464 2,952 2,755 8,306 4,514 7,097
Add: Net income attributable to noncontrolling interest 298 274 261 231 132 226
Less: Income (loss) from discontinued operations, net of tax (12) (44) (8) (67) 729 277
Add: Income tax expense (364) 1,419 1,130 1,243 1,272 1,690
Earnings before tax (EBT) 4,410 4,689 4,154 9,847 5,189 8,736
Add: Interest expense, net 1,248 1,219 1,184 1,198 1,121 1,063
Earnings before interest and tax (EBIT) 5,658 5,908 5,338 11,045 6,310 9,799
Add: Depreciation and amortization 584 553 530 736 1,142 797
Add: Amortization of cable distribution investments 69 65 75 80 85 89
Earnings before interest, tax, depreciation and amortization (EBITDA) 6,311 6,526 5,943 11,861 7,537 10,685

Based on: 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30), 10-K (reporting date: 2015-06-30), 10-K (reporting date: 2014-06-30), 10-K (reporting date: 2013-06-30).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Twenty-First Century Fox Inc. EBITDA increased from 2016 to 2017 but then slightly decreased from 2017 to 2018.

Enterprise Value to EBITDA Ratio, Current

Twenty-First Century Fox Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 104,923
Earnings before interest, tax, depreciation and amortization (EBITDA) 6,311
Valuation Ratio
EV/EBITDA 16.63
Benchmarks
EV/EBITDA, Competitors1
Alphabet Inc. 23.13
Comcast Corp. 6.11
Meta Platforms Inc. 24.24
Netflix Inc. 18.45
Walt Disney Co. 16.93

Based on: 10-K (reporting date: 2018-06-30).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Twenty-First Century Fox Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2018 Jun 30, 2017 Jun 30, 2016 Jun 30, 2015 Jun 30, 2014 Jun 30, 2013
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 97,094 67,184 65,245 72,403 95,442 85,538
Earnings before interest, tax, depreciation and amortization (EBITDA)2 6,311 6,526 5,943 11,861 7,537 10,685
Valuation Ratio
EV/EBITDA3 15.38 10.29 10.98 6.10 12.66 8.01
Benchmarks
EV/EBITDA, Competitors4
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Netflix Inc.
Walt Disney Co.

Based on: 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30), 10-K (reporting date: 2015-06-30), 10-K (reporting date: 2014-06-30), 10-K (reporting date: 2013-06-30).

1 See details »

2 See details »

3 2018 Calculation
EV/EBITDA = EV ÷ EBITDA
= 97,094 ÷ 6,311 = 15.38

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Twenty-First Century Fox Inc. EV/EBITDA ratio decreased from 2016 to 2017 but then increased from 2017 to 2018 exceeding 2016 level.