| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | 3 | 1 | — | — | — | — | 1 | 1 | — | — | — |
| 2020 | 2021 | 2022 | Q'23 | |
|---|---|---|---|---|
| Cash | 1,684.00 | 2,074.00 | 1,733.00 | 1,470.00 |
| Receivables | 121.00 | 66.00 | 123.00 | 149.00 |
| Inventory | — | — | — | — |
| Other | 459.00 | 229.00 | 167.00 | 348.00 |
| 2,264.00 | 2,369.00 | 2,023.00 | 1,967.00 |
| 2020 | 2021 | 2022 | Q'23 | |
|---|---|---|---|---|
| Payables | 150.00 | 325.00 | 396.00 | 390.00 |
| ST’ Debt | 266.00 | 695.00 | 61.00 | 32.00 |
| Other | 276.00 | 276.00 | 376.00 | 755.00 |
| 692.00 | 1,296.00 | 833.00 | 1,177.00 |
| 10y | 5y | 3y | |
| Sales | — | — | ‡‡‡‡‡ |
| Cash Flow | — | — | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | — | — | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 381.00 | 724.00 | 887.00 | — |
—
|
| ’22 | — | — | 715.00 | 754.00 |
2,573.00
|
| ’21 | — | — | — | — |
2,136.00
|
| ’20 | — | — | — | — |
1,145.00
|
| ’19 | — | — | — | — |
2,022.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 257.00 | 51.00 | 246.00 | — |
—
|
| ’22 | — | — | 182.00 | 118.00 |
534.00
|
| ’21 | — | — | — | — |
481.00
|
| ’20 | — | — | — | — |
(139.00)
|
| ’19 | — | — | — | — |
294.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 257.00 | 51.00 | 246.00 | — |
—
|
| ’22 | — | — | 182.00 | 118.00 |
534.00
|
| ’21 | — | — | — | — |
481.00
|
| ’20 | — | — | — | — |
(139.00)
|
| ’19 | — | — | — | — |
294.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.03 | 0.02 | — | — |
—
|
| ’25 | 0.05 | 1.52 | 0.24 | 0.39 |
2.17
|
| ’24 | 0.32 | 0.10 | 0.48 | (1.03) |
(0.13)
|
| ’23 | (0.58) | 0.41 | 0.39 | 0.25 |
0.62
|
| ’22 | — | — | 0.31 | 1.60 |
2.15
|
| ’21 | — | — | — | — |
(0.82)
|
| ’20 | — | — | — | — |
(2.57)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 43.09 | 50.58 | 55.86 | 68.00 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 61.95 | 69.48 | 87.42 | 99.52 | — | — | — |
High Price
|
| — | — | — | — | — | — | — | — | — | — | — | — | — |
Employees
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | — | — | — | — | — | — |
Revenue/Emp
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,573.00 | — | — | — | — | — | — |
Revenue
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.92% | — | — | — | — | — | — |
Gross Margin
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 251.00 | — | — | — | — | — | — |
EBT
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.76% | — | — | — | — | — | — |
EBT Margin
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 558.00 | 0.00 | 0.00 | 0.00 | — | — | — |
Net Income
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 362.00 | — | — | — | — | — | — |
Depreciation
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.04 | 0.00 | 0.00 | 0.00 | — | — | — |
Revenue/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.15 | 0.79 | (0.13) | 2.41 | — | — | — |
Earnings/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.29 | 0.00 | 0.00 | 0.00 | — | — | — |
Cash Flow/Sh
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — |
Capex/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.29 | 0.00 | 0.00 | 0.00 | — | — | — |
Free CF/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 29.66 | 0.00 | 0.00 | 0.00 | — | — | — |
Book Value/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 233.00 | 234.18 | 230.77 | 250.21 | — | — | — |
Shares
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.38 | — | — | — | — | — | — |
PE Ratio
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | — | — | — | — | — | — |
PS Ratio
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.72 | — | — | — | — | — | — |
PB Ratio
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | — | — | — | — | — | — |
EV/Sales
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | — | — | — | — | — | — |
EV/FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 534.00 | — | — | — | — | — | — |
Op' Cash Flow
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (291.00) | — | — | — | — | — | — |
Capex
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 534.00 | — | — | — | — | — | — |
FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,190.00 | — | — | — | — | — | — |
Working Cap'
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,947.00 | — | — | — | — | — | — |
Total Debt
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,214.00 | — | — | — | — | — | — |
Net Debt
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,910.00 | — | — | — | — | — | — |
Sh' Equity
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.92% | 3.36% | 0.00% | 0.00% | — | — | — |
ROA
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00% | — | — | — | — | — | — |
ROIC
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.42% | 0.00% | 0.00% | 0.00% | — | — | — |
ROE
|
Liberty Media’s FWONA shares offer measured exposure to Formula 1’s commercial rights amid surging global popularity, driven by Netflix’s Drive to Survive and expanding races like Miami and Las Vegas. Post-COVID recovery has been robust: revenue rebounded 86% to $2.136 billion in 2021 and hit a record $2.573 billion in 2022, with gross margins improving to 17.9% and net income swinging to $558 million. Balance sheet deleveraging shines—net debt slashed 75% to $1.214 billion, equity grew 24.5% to $6.91 billion, and ROE turned positive at 8.4%—providing a solid foundation despite recent earnings dips tied to one-offs.
Stock performance tracks these gains closely, with shares up over 229% from lows and trading at a reasonable 1.7-1.8x book value, rewarding patient holders through volatility. Analysts project 47% mean upside, fueled by 2026 engine regs, media renewals, and fan growth, though insider selling exceeding $60 million raises a cautionary flag on near-term pressures.
Downside risks loom in this events-driven model: geopolitical disruptions, recessions curbing travel, lingering debt around $3 billion, and reliance on key teams/promoters. Yet, with F1’s cultural momentum and efficiency gains, FWONA merits watch for conservative investors seeking steady growth at undervalued levels—read the full analysis for the numbers and trends that could lap the market.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.