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.

Price to FCFE (P/FCFE) 

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Twenty-First Century Fox Inc., FCFE 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
Net income attributable to noncontrolling interests 298 274 261 231 132 226
Net noncash charges 961 1,746 1,898 (3,611) 150 (2,762)
Change in operating assets and liabilities, net of acquisitions and dispositions (1,496) (1,187) (1,866) (1,309) (1,832) (1,559)
Net cash provided by operating activities 4,227 3,785 3,048 3,617 2,964 3,002
Property, plant and equipment (551) (377) (263) (424) (678) (622)
Borrowings 1,469 918 1,360 3,161 1,155 1,277
Repayment of borrowings (1,872) (573) (687) (2,845) (296) (754)
Free cash flow to equity (FCFE) 3,273 3,753 3,458 3,509 3,145 2,903

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
FCFE Free cash flow to equity is the cash flow available to Twenty-First Century Fox Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. Twenty-First Century Fox Inc. FCFE increased from 2016 to 2017 but then decreased significantly from 2017 to 2018.

Price to FCFE Ratio, Current

Twenty-First Century Fox Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 1,856,929,453
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) 3,273
FCFE per share 1.76
Current share price (P) 49.43
Valuation Ratio
P/FCFE 28.04
Benchmarks
P/FCFE, Competitors1
Alphabet Inc. 31.58
Comcast Corp. 11.47
Meta Platforms Inc. 27.74
Netflix Inc. 54.55
Walt Disney Co. 28.90

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

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

Twenty-First Century Fox Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2018 Jun 30, 2017 Jun 30, 2016 Jun 30, 2015 Jun 30, 2014 Jun 30, 2013
No. shares of common stock outstanding1 1,852,574,153 1,851,057,916 1,862,528,151 2,019,460,912 2,190,056,341 2,309,530,372
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 3,273 3,753 3,458 3,509 3,145 2,903
FCFE per share3 1.77 2.03 1.86 1.74 1.44 1.26
Share price1, 4 45.32 28.21 26.16 30.12 35.76 31.44
Valuation Ratio
P/FCFE5 25.65 13.91 14.09 17.33 24.90 25.01
Benchmarks
P/FCFE, Competitors6
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 Data adjusted for splits and stock dividends.

2 See details »

3 2018 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 3,273,000,000 ÷ 1,852,574,153 = 1.77

4 Closing price as at the filing date of Twenty-First Century Fox Inc. Annual Report.

5 2018 Calculation
P/FCFE = Share price ÷ FCFE per share
= 45.32 ÷ 1.77 = 25.65

6 Click competitor name to see calculations.

Valuation ratio Description The company
P/FCFE Price to free cash flow to equity is cash valuation indicator of stockholders’ equity. Twenty-First Century Fox Inc. P/FCFE ratio decreased from 2016 to 2017 but then increased from 2017 to 2018 exceeding 2016 level.