Using the PEG framework with analyst consensus forward EPS growth of 8.0% plus 1.1% dividend yield, Fox Corporation has a fair value of $37.31 based on NTM EPS (FY2026) of $4.66.
| EPS Growth RateForward | -4.7% |
| Dividend Yield | +1.1% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| NTM EPS (FY2026) | $4.66 |
| Fair Value | $37.31 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $4.91 | — | — |
| FY2026E | $4.66 | -5.0% | 12 |
| FY2027E | $5.18 | +11.1% | 12 |
| FY2028E | $5.06 | -2.3% | 11 |
| FY2029E | $4.29 | -15.2% | 8 |
| FY2030E | $3.85 | -10.4% | 9 |
5Y Forward EPS CAGR: -4.7%
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.
| Year | Net Income | EPS | YoY |
|---|
| FY2021 | $2.1B | $3.61 | — |
| FY2022 | $1.2B | $2.11 | -41.6% |
| FY2023 | $1.2B | $2.33 | +10.4% |
| FY2024 | $1.5B | $3.13 | +34.3% |
| FY2025 | $2.3B | $4.91 | +56.9% |
4Y Historical EPS CAGR: 8.0%