Voltar à classificação

Liberty Media Corporation - Series C Liberty Formula One (FWONK)

NEUTRAL
Communication ServicesEntertainmentUnited States

Fundamental

60

Preço

$104.31

Capitalização de Mercado

$26.31B

Parte 1 · Quanto vale a empresa

Visão Geral

FWONK tracks Liberty Media's Formula One Group, which holds the commercial rights to the Formula 1 World Championship and, since July 2025, to MotoGP as well. The group does not build cars or employ drivers — the ten F1 teams do that — it owns the rights to organize the championship, sell those broadcast and race rights, and collect a share of team-level economics under a long-term agreement with the teams and the sport's governing body, the FIA.

Como gera receita

Formula 1 revenue comes from three main sources: fees paid by circuits to host a race, fees paid by broadcasters for media rights, and sponsorship fees from brands that pay to be associated with the sport, plus smaller hospitality and licensing revenue. A large share of that revenue is then paid out to the ten teams under the Concorde Agreement, so the group's profit depends on growing total revenue faster than the contractual team payments tied to it. MotoGP, acquired in mid-2025, adds a second, smaller motorsport with a broadly similar rights-based model.

Receita por segmento

Media rights fees27.3%

Fees paid by broadcasters and the F1 TV streaming subscription for the right to air Formula 1 races.

Race promotion fees23.3%

Fees paid by race circuits and host cities for the right to hold a round of the championship.

Sponsorship fees18.9%

Fees from global and race-specific sponsors, boosted in 2025 by a new ten-year LVMH partnership.

Other Formula 1 revenue17.7%

Paddock Club hospitality, freight services for teams, and licensing of the Formula 1 brand.

MotoGP12.9%

Commercial rights to the MotoGP motorcycle racing championship, consolidated since its July 2025 acquisition.

Vantagem competitiva

Patentes e licenças · Ampla

The group holds exclusive, long-term commercial rights to organize and sell Formula 1 under an agreement with the FIA that no competitor can replicate — there is only one FIA-sanctioned world championship of this kind. That legal exclusivity, not a replicable product or process, is the source of the group's pricing power over broadcasters, host circuits and sponsors.

O que impulsiona a procura

Moderadamente cíclico

Media rights and race promotion fees are locked in by multi-year contracts, giving revenue more visibility than a typical consumer business, but sponsorship and hospitality spending still track corporate marketing budgets and can soften in a broader economic slowdown. Growing global fan interest, not the economic cycle, has been the main driver of recent growth.

Principais riscos

  • Dependence on the Concorde Agreement with the teams — The current commercial and revenue-sharing agreement with the ten teams and the FIA runs through 2030; a less favorable renegotiation at expiry would directly reduce the group's share of Formula 1 economics.
  • Reliance on a single sport's popularity — The large majority of the group's revenue and value depends on continued global interest in Formula 1; a decline in fan engagement, a competitive imbalance among teams, or reputational damage to the sport would flow directly into revenue.
  • Race calendar and circuit dependency — Race promotion revenue depends on host cities and circuits renewing or extending their contracts on acceptable terms, and on the events themselves taking place without cancellation from political, safety or logistical disruption.
  • Integration risk from the MotoGP acquisition — MotoGP was only consolidated into the group in July 2025; integrating a second motorsport's commercial operations, media contracts and team relationships carries execution risk distinct from the established Formula 1 business.

Os argumentos a favor

Buyers argue that exclusive, contractually locked commercial rights to the world's leading motorsport give the group pricing power that keeps compounding as global fan interest grows, that team payments have been falling as a share of profit even as those payments rise in absolute terms, and that the MotoGP acquisition opens a second growth avenue using the same commercial playbook.

Os argumentos contra

Sellers fear that almost all value rests on a single sport's continued popularity and on renewing the Concorde Agreement on favorable terms after 2030, that sponsorship and hospitality revenue would soften in an economic downturn even if media contracts hold, and that integrating MotoGP so soon after acquisition could distract management or underdeliver against expectations.

Written by the editors, published on 18 de agosto de 2026

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

Balanço & Liquidez

Receita

$4.34B

Últimos 12 meses (até 30/06/2026)

Resultado Líquido

$408M

Últimos 12 meses (até 30/06/2026)

Fluxo de Caixa Livre

$789M

Capital Próprio Total

$7.76B

Passivo Total

$6.95B

Rácio de Liquidez

1.27

Cobertura de Juros

2.32

Dívida/EBITDA

5.08

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

Justamente Valorizada

Valor Justo

$87.66

Preço Atual

$104.31

Margem de Segurança

-19.0%

Intervalo de Valor Justo

$56.98 - $118.35

Métodos de Estimativa

Analyst Target:$120.38
DCF:-
PE-based:$43.12
Graham Growth:$13.19
EPV:$26.16
Consenso dos Analistas:Compra Forte (17B / 1H / 0S)
Última Surpresa de Resultados:-91.81%

Métricas de Avaliação

Rácio P/E

43.67

ROE

7.2%

Rácio P/B

3.14

P/FCF

29.07

Margem Bruta

-

ROIC

2.9%

Radar de Rentabilidade

Value Creation (Economic Moat)

ROIC

2.9%

WACC

7.8%

ROIC − WACC

-4.9 pp

ROIC is below the cost of capital — the company is destroying value for every dollar invested.

Critérios de Análise Fundamental

Aprovado (17)

  • Price CAGR 13.23%
  • P/FCF 29.07
  • Debt/Equity ratio
  • Operating Margin 11.9%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 7.5%
  • Revenue Growth 5Y 31.4%
  • Analyst Consensus 94% Buy
  • Earnings Surprise avg 7.2%
  • Earnings Quality (OCF/NI) 2.33
  • Net Margin Trend 9.4% vs -65.1%
  • Piotroski F-Score 6/9

Reprovado (6)

  • EPS shows upward trend
  • EPS CAGR -63.16%
  • ROIC 2.9%
  • P/B Ratio 3.14
  • Low reliance on intangibles
  • DCF valuation (Unknown)

Indisponível (5)

  • Gross Margin NaN%
  • Dividend Payout NaN%
  • Price below Graham Number
  • PEG Ratio (need PE > 0 and growth > 0)
  • Share Dilution (missing shares data)

Piotroski F-Score

6/9

Sinais mistos: algumas áreas requerem atenção

score
criteria

Qualidade dos Resultados

2.33

Alta qualidade: resultados respaldados por caixa

Diluição de Ações

-

A recomprar ações. Favorável ao acionista

Governação

Equipa Executiva

NomeCargoIdade
Mr. Stefano DomenicaliPresident & CEO60
Mr. Duncan LlowarchChief Financial Officer-
Mr. Liam ParkerChief Communications & Corporate Relations Officer-
Ms. Emily PrazerChief Commercial Officer-
Ms. Amber ConnInvestor Relations Coordinator-

Risco de Auditoria

8

Risco do Conselho

10

Risco de Remuneração

10

Risco dos Direitos dos Acionistas

10

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Latest News

Recent headlines for FWONK, sourced from Markets Gazette.

  • 2/27/2026POSITIVE
    Why F1’s sponsorship boom is nearing $3 billion

    Formula 1 is experiencing a golden age, with sponsorships nearing the $3 billion mark. This figure, exceeding expectations, highlights the motorsport's transformation into a premier global business platform, synonymous with luxury and premium brand partnerships. The rapid expansion of its worldwide audience and growing commercial demand are the driving forces behind this unstoppable growth. For investors, this positive trend translates into a significant strengthening of the underlying value of assets like Liberty Media Corporation, which owns the Formula One Group. The increase in sponsorship revenue not only improves operating margins but also signals greater financial stability and future growth potential, making investment in the sector more attractive. F1's ability to attract and retain high-profile partners is a key indicator of its resilience and market appeal.

  • 2/25/2026NEUTRAL
    Earnings Preview: Liberty Formula One Group

    An earnings preview for Liberty Formula One Group has been announced for February 25, 2026. This type of communication precedes the official release of the company's financial results, serving as a reminder to investors of the upcoming event. For shareholders and analysts, the earnings date is a crucial moment to assess business performance, understand future strategies, and anticipate potential impacts on the stock's value. While this news itself contains no specific financial data or projections, its importance lies in signaling the approach of an event that could generate volatility and trading opportunities, depending on whether results beat, meet, or miss market expectations. Investors will closely monitor upcoming announcements for details on revenue, profits, and guidance.

via Markets Gazette