Fox Corp

FOX· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
6.4%
FY2017–2025
Net Income
Free Cash Flow
9.4%
FY2017–2025
EPS (Diluted)
4.9%
FY2018–2025
Latest Metrics — SEC XBRL
Return on Equity
NI ÷ Equity
Return on Assets
NI ÷ Assets
Net Profit Margin
NI ÷ Revenue
Debt / Equity
0.55x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$70.5B
Per Share (approx.)
25% Margin of Safety
Conservative entry
50% Margin of Safety
Buffett's ideal entry
Growth Rate Used
9.4%
Latest FCF
$3.0B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2017$9.9B$1.5B
2018$10.2B$1.1B$0
2019$11.4B$2.3B$6.8B
2020$12.3B$2.0B$7.9B
2021$12.9B$2.2B$8.0B
2022$14.0B$1.6B$7.2B
2023$14.9B$1.4B$7.2B
2024$14.0B$1.5B$7.2B
2025$16.3B$3.0B$6.6B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Fox Corp (FOX) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Last Great Aggregator: In a world of fragmented streaming, live sports are the only "appointment viewing" left. Fox doesn't just sell ads; they own the destination for the NFL and MLB. That is a fortress.
  • Toll-Bridge Economics: The FCC licenses and exclusive sports rights create a regulatory moat. If a competitor wants to play in this league, they don't just need money; they need government permission and rights that are already locked in a vault.
  • Operating Leverage: Revenue grew $6.4B since 2017, but FCF grew faster. When the rights fees are fixed, every additional ad dollar drops straight to the bottom line.
  • The "Buyback" Engine: Management isn't great at inventing new things, but they are proficient at returning capital. If they keep buying back shares while FCF grows at 9.4%, the per-share value compounds even if the business stays stagnant.
  • Attractive Entry: This becomes a "Berkshire business" if we can buy it at a price that assumes the cable bundle dies slowly, but the sports rights remain dominant.

🐻 The Bear Case (Charlie inverts)

  • The Cord-Cutting Cliff: The "toll bridge" is built on the cable bundle. If the bundle collapses faster than Fox can pivot to a direct-to-consumer model, the carriage fees—the bedrock of their revenue—evaporate. We are betting on a dying distribution system.
  • The NFL Mutiny: The ultimate risk is the NFL deciding they no longer need a middleman. If the league moves to a proprietary, global streaming platform, Fox goes from being a "toll bridge" to a "landlord with an empty building."
  • The "Corpse" in the Closet: The missing Net Income data is a flashing red light. If you can't see the bottom line, you're guessing at the margins. The erratic FCF suggests a business that is capital-intensive and prone to sudden, expensive shocks.
  • Most Likely Death: Structural decline of linear TV. Timeframe: 3–7 years. It's not a crash; it's a slow bleed.

💰 Valuation & Margin of Safety

  • Intrinsic value estimate: $141 per share (Based on $70.5B total DCF).
  • 25% margin of safety entry: $105.75 (Conservative).
  • 50% margin of safety entry: $70.50 (Buffett's ideal).
  • Current Status: Fairly valued to slightly expensive. We are paying for the "hope" of margin expansion, but we aren't getting a discount for the structural risk of the media industry.

Verdict: WATCH

The moat is real, but the bridge is crumbling. We cannot commit capital while the bottom-line earnings remain opaque and the cable bundle is in retreat. We wait for a panic that brings the price down to $100 or lower.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.