FWONK
Liberty Media Corporation
$97.92
-1.28
(-1.30%)
Mkt Cap
24.54B
Volume
1,006,309
52W Range
80.15-109.363
Sector
Communication Services
Beta
0.66
EPS (TTM)
3.35
P/E Ratio
29.23
Revenue (TTM)
4.75B
Rev Growth (5Y)
+31.4%
EPS Growth (5Y)
+8.9%
AlphaVal · Fair Value
What we estimate one share is worth
$71.53
Overvalued
moderate signal
36.9% above fair value
Modeled from cash flows & growth.
AlphaQuality · Grade · Gated
How strong & durable the business is
F
Platform & Compounding FCF
30.0 / 100 pillar composite (overridden)
A platform business that compounds free cash flow — graded A–F vs. similar companies.
Company Description
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.
Track Record
Showing latest 4 periods • Swipe for more
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.48B | 3.65B | 3.22B | 2.57B | 2.14B | 1.15B | 2.02B | 1.83B | 1.78B | 0 | 4.79B | 59.00M |
| Net Income | 555.00M | (30.00M) | 185.00M | 558.00M | (190.00M) | (596.00M) | (311.00M) | (150.00M) | 255.00M | 329.00M | (175.00M) | (29.00M) |
| EPS | 2.22 | -0.13 | 0.79 | 2.39 | -0.82 | -2.57 | -1.35 | -0.65 | 1.23 | 1.03 | -0.38 | -0.06 |
| Free Cash Flow | 751.00M | 492.00M | 193.00M | 243.00M | 464.00M | (160.00M) | 250.00M | 254.00M | (85.00M) | 376.00M | (68.00M) | 931.00M |
| FCF / Share | 3.00 | 2.13 | 0.82 | 1.04 | 2.00 | -0.69 | 1.08 | 1.10 | -0.41 | 1.18 | -0.15 | 1.96 |
| Operating CF | 870.00M | 567.00M | 619.00M | 534.00M | 481.00M | (139.00M) | 294.00M | 268.00M | (75.00M) | 378.00M | (35.00M) | 1.12B |
| Total Assets | 15.40B | 11.76B | 10.27B | 11.02B | 11.66B | 11.19B | 11.51B | 10.96B | 11.80B | 3.00B | 1.95B | 31.21B |
| Total Debt | 5.12B | 2.99B | 2.91B | 2.95B | 3.63B | 3.76B | 5.68B | 5.04B | 5.80B | 1.58B | 1.03B | 5.85B |
| Cash & Equiv | 1.05B | 2.63B | 1.41B | 1.73B | 2.07B | 1.68B | 587.00M | 160.00M | 282.00M | 168.00M | 76.00M | 681.00M |
| Book Value | 7.76B | 7.39B | 6.42B | 6.91B | 6.34B | 6.55B | 5.24B | 5.55B | 5.67B | 1.29B | 983.00M | 11.40B |
| Return on Equity | 0.07 | -0.00 | 0.03 | 0.08 | -0.03 | -0.09 | -0.06 | -0.03 | 0.04 | 0.26 | -0.18 | -0.00 |
| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 711.00M | 1.62B | 1.08B | 1.34B | 447.00M | 1.17B | 911.00M | 988.00M | 587.00M | 1.23B | 887.00M | 724.00M |
| Net Income | 57.00M | 102.00M | 66.00M | 382.00M | 5.00M | (248.00M) | 117.00M | 24.00M | 203.00M | 60.00M | 118.00M | 116.00M |
| EPS | 0.23 | 1.33 | 0.26 | 1.53 | 0.02 | -0.99 | 0.48 | 0.10 | 0.33 | 0.26 | 0.50 | 0.50 |
| Free Cash Flow | 337.00M | 24.00M | 154.00M | 215.00M | 348.00M | (43.00M) | 174.00M | 248.00M | 113.00M | (53.00M) | 118.00M | (67.00M) |
| FCF / Share | 1.35 | 0.10 | 0.62 | 0.86 | 1.40 | -0.17 | 0.72 | 1.06 | 0.48 | -0.23 | 0.50 | -0.29 |
| Operating CF | 357.00M | 85.00M | 157.00M | 237.00M | 381.00M | (20.00M) | 186.00M | 261.00M | 140.00M | 65.00M | 246.00M | 51.00M |
| Total Assets | 15.89B | 15.40B | 17.82B | 12.48B | 12.09B | 11.76B | 11.98B | 10.81B | 10.61B | 10.27B | 10.55B | 11.13B |
| Total Debt | 5.02B | 5.12B | 7.04B | 3.03B | 2.98B | 2.99B | 2.93B | 2.91B | 2.90B | 2.91B | 2.90B | 2.95B |
| Cash & Equiv | 1.33B | 1.05B | 1.59B | 3.14B | 2.83B | 2.63B | 2.67B | 1.49B | 1.23B | 1.41B | 1.47B | 1.49B |
| Book Value | 7.73B | 7.76B | 7.38B | 7.85B | 7.41B | 7.39B | 7.64B | 6.55B | 6.49B | 6.42B | 6.36B | 6.93B |
| Return on Equity | 0.01 | 0.01 | 0.01 | 0.05 | 0.00 | -0.03 | 0.02 | 0.00 | 0.03 | 0.01 | 0.02 | 0.02 |
FWONK News
Cantillon Capital Management LLC Reduces Stake in Liberty Media Corporation – Liberty Formula One Series C $FWONK
Formula One Stock has ‘Significant Runaway For Growth'
Liberty Media Corporation Announces Closing of Repricing of MotoGP™ Debt Facilities
Formula One Group (FWONK) Presents at J.P. Morgan 54th Annual Global Technology, Media and Communications Conference Transcript
What The Latest Media Earnings Blitz Reveals About Hollywood's Future
Liberty Media Corporation - Liberty Formula One Series C (FWONK) Tops Q1 Earnings and Revenue Estimates
As Formula One evolves, AI becomes part of the race
Liberty Media Corporation - Liberty Formula One Series C (FWONK) Expected to Beat Earnings Estimates: What to Know Ahead of Q1 Release
Comparing Liberty Media Corporation – Liberty Formula One Series C (NASDAQ:FWONK) and BuzzFeed (NASDAQ:BZFD)
Here Are Wednesday’s Top Wall Street Analyst Research Calls: Boeing, Datadog, Disney, Formula One Group, Nike, Rivian, Rocket Lab, ServiceNow, and More