Full history for every metric is available with a Kvantra account
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 1,145 | 2,136 | 2,573 | 3,222 | 3,653 | 4,482 | 4,480 | 4,758 |
| Operating profit | $m | 604 | 614 | ||||||
| Net profit | $m | -596 | -190 | 558 | 185 | -30 | 555 | 558 | 450 |
| EPS reported | $ | 2.15 | 2.01 | ||||||
| Operating cashflow per share | $ | 3.48 | 4.54 | ||||||
| Capex per share | $ | 0.48 | 0.68 | ||||||
| FCF per share | $ | 3.00 | 3.86 | ||||||
| Free cash flow | $m | 751 | 969 | ||||||
| Net debt | $m | 4,069 | 3,189 | ||||||
| Book value equity | $m | 7,757 | 7,878 | ||||||
| Book value per share | $ | 30.78 | 29.84 | ||||||
| Number of shares | m | 252 | 264 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 45.82 | 55.31 | ||||||
| P/B LTM | x | 2.88 | 3.51 | ||||||
| P/S LTM | x | 4.99 | 6.17 | ||||||
| P/FCF LTM | x | 29.75 | 28.53 | ||||||
| EV/EBITDA LTM | x | 22.89 | 20.20 | ||||||
| EV/Sales LTM | x | 5.89 | 6.88 | ||||||
| Earnings Yield LTM | % | 2.18% | 1.81% | ||||||
| FCF Yield | % | 3.36% | 3.51% | ||||||
| Quality | |||||||||
| ROE | % | 7.15% | 7.20% | ||||||
| ROIC | % | 3.38% | 2.87% | ||||||
| Operating margin | % | 13.48% | 13.71% | ||||||
| Gross margin | % | 24.94% | 33.42% | ||||||
| FCF/Sales | % | 16.76% | 21.63% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | +139.29% | ||||||
| Sales Growth YoY | % | +22.69% | +10.89% | ||||||
| Net Income Growth YoY | % | - | +172.20% | ||||||
| FCF Growth | % | +52.64% | +43.77% | ||||||
| Operating Profit Growth | % | +110.45% | +57.44% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | 0.00% | 0.00% | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.15 | 0.18 | ||||||
| Net Debt/EBITDA | x | 3.53 | 2.47 | ||||||
| EBIT/Net interest | x | 21.57 | 2.80 | ||||||
| Net debt/market cap | % | 18.21% | 11.54% | ||||||
| Net debt/Equity | x | 0.52 | 0.40 | ||||||
| Gross debt/equity | x | 0.66 | 0.70 | ||||||
ETFs that hold Liberty Media
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| Goldman Sachs Equal Weight U.S. Large Cap Equity ETF | GSEW | 3 | 0.23% |
| Amundi MSCI EM Latin America UCITS ETF - EUR (C) | ALAT.PA | 10 | 2.99% |
| Alger Mid Cap 40 ETF | FRTY | 1 | 5.81% |
| PGIM Jennison International Opportunities ETF | PJIO | 7 | 4.16% |
Funds with Liberty Media among their ten largest holdings, largest fund first.
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Formula One Group is a global entity primarily involved in the motorsports industry, both domestically in the United States and abroad. It holds the exclusive commercial rights for the Formula 1 World Championship, an extensive series of motor races spanning roughly nine months each year. During this competition, both teams and individual drivers vie for separate titles: the Constructors' Championship for the teams and the Drivers' Championship for the individual racers. The company was established in 1950 and is headquartered in Englewood, Colorado, operating as a subsidiary of Liberty Media Corporation.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Liberty Media Corporation (FWONK)
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| Goldman Sachs Equal Weight U.S. Large Cap Equity ETF | GSEW | 3 | 0.23% |
| Amundi MSCI EM Latin America UCITS ETF - EUR (C) | ALAT.PA | 10 | 2.99% |
| Alger Mid Cap 40 ETF | FRTY | 1 | 5.81% |
| PGIM Jennison International Opportunities ETF | PJIO | 7 | 4.16% |
Funds with Liberty Media among their ten largest holdings, largest fund first.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Formula One Group is a global entity primarily involved in the motorsports industry, both domestically in the United States and abroad. It holds the exclusive commercial rights for the Formula 1 World Championship, an extensive series of motor races spanning roughly nine months each year. During this competition, both teams and individual drivers vie for separate titles: the Constructors' Championship for the teams and the Drivers' Championship for the individual racers. The company was established in 1950 and is headquartered in Englewood, Colorado, operating as a subsidiary of Liberty Media Corporation.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free