返回排名列表

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

合理估值
Communication ServicesEntertainmentUnited States

基本面

57

价格

$90.97

市值

$23.84B

第一部分 · 这家公司值多少

概览

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.

盈利方式

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.

分部营收

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.

护城河

专利与许可 · 宽阔

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.

需求驱动因素

中度周期性

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.

主要风险

  • 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.

看多理由

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.

看空理由

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 2026年8月18日

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 63.1Score: 61Market cap: —

TKO owns global live-event sports properties sold through the same channel as Formula 1 — worldwide media rights packages, premium sponsorship and ticketed live events.

NASCAR Holdings, LLC (National Association for Stock Car Auto Racing)Not tracked

NASCAR is the other major commercial rights holder of a top-tier racing championship, competing with Formula 1 for U.S. broadcast deals, race attendance and motorsport sponsorship budgets.

Penske Entertainment Corp. (IndyCar Series / Indianapolis 500)Not tracked

IndyCar runs the rival single-seater championship in North America and competes for the same drivers, circuits, television windows and racing sponsors.

Formula E Operations Limited (ABB FIA Formula E World Championship)Not tracked

Formula E is the other FIA-sanctioned single-seater world championship, competing for manufacturer entries, city race hosting fees and the same global motorsport audience.

The Football Association Premier League Limited (Premier League)Not tracked

The Premier League is a Tier 1 global sports rights owner bidding against Formula 1 for the same broadcaster and streaming budgets and for viewers' weekend attention.

资产负债表与流动性

营收

$4.34B

最近12个月(截至2026/6/30)

净利润

$408M

最近12个月(截至2026/6/30)

自由现金流

$789M

股东权益合计

$7.76B

负债合计

$6.95B

流动比率

1.27

利息覆盖率

2.32

债务/EBITDA

5.08

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

一般情形合理估值

公允价值

$84.72

当前价格

$90.97

安全边际

-7.4%

公允价值区间

$55.07 - $114.37

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$119.82
现金流折现法(DCF):数据不足,无法计算
市盈率法(P/E):$32.73
格雷厄姆成长公式:$13.19
盈利能力价值(EPV):$26.62
合理市净率(P/B):$26.57
股息折现模型(戈登模型):数据不足,无法计算
P/FFO(运营资金):数据不足,无法计算
周期中段收益:数据不足,无法计算
市销率法(P/S):$38.92
分析师共识:强力买入 (17B / 1H / 0S)
最近财报超预期:-92.14%

估值指标

市盈率(P/E)

39.84

ROE

7.2%

市净率(P/B)

2.72

P/FCF

25.19

毛利率

-

ROIC

2.9%

盈利能力雷达图

价值创造(经济护城河)

ROIC

2.9%

WACC

7.6%

ROIC − WACC

-4.8 pp

ROIC 低于资本成本:公司每投入一美元都在毁灭价值。

基本面分析标准

通过(18)

  • Price CAGR 11.90%
  • P/FCF 25.19
  • P/B Ratio 2.72
  • 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 7.1%
  • Earnings Quality (OCF/NI) 2.33
  • Net Margin Trend 9.4% vs -65.1%
  • Piotroski F-Score 6/9

未通过(5)

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

不可用(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-评分

6/9

信号混杂:部分领域需关注

score
criteria

盈利质量

2.33

高质量:盈利有现金流支撑

股权稀释

-

正在回购股份,对股东友好

机构持股

公司治理

管理团队

姓名职位年龄
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-

审计风险

8

董事会风险

10

薪酬风险

10

股东权利风险

10

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

文件

  • 年度报告(10-K)

    对公司业务、财务业绩和风险的年度概述。

    提交日期:2026-02-26

    查看文件
  • 季度报告(10-Q)

    最近三个月财务表现的最新情况。

    提交日期:2026-08-06

    查看文件
  • 临时报告(8-K)

    关于重大事件(如管理层变动或重要公告)的通知。

    提交日期:2026-09-02

    查看文件

via SEC EDGAR

损益历史

via SEC EDGAR

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