Explore 3 Stock Ideas & Industry Insights Download Free Report

8082-737-676
Shopping Cart 0
countryflagUK
Login

Formula One Group

Communication Services US FWONB

82.0USD
0.00(0%)

Last update at 2026-06-02T20:00:00Z

Day Range

82.5082.50
LowHigh

52 Week Range

73.0096.00
LowHigh

Fundamentals

  • Previous Close 82.00
  • Market Cap20537.40M
  • Volume1
  • P/E Ratio33.33
  • Dividend Yield-%
  • EBITDA997.00M
  • Revenue TTM4482.00M
  • Revenue Per Share TTM17.93
  • Gross Profit TTM 1511.00M
  • Diluted EPS TTM2.31

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 733.00M 17.00M 211.00M 505.00M -157.00000M
Minority interest 0.00000M 412.00M 1.00M 214.00M 346.00M
Net income 555.00M -30.00000M 185.00M 558.00M -120.00000M
Selling general administrative 514.00M 374.00M 288.00M 2031.00M 1907.00M
Selling and marketing expenses - 34.00M 28.00M - -
Gross profit 1118.00M 1165.00M 982.00M 16475.00M 647.00M
Reconciled depreciation 393.00M 352.00M 344.00M 362.00M 397.00M
Ebit 761.00M 225.00M 297.00M 227.00M 77.00M
Ebitda 1154.00M 577.00M 666.00M 677.00M 474.00M
Depreciation and amortization 393.00M 352.00M 369.00M 450.00M 397.00M
Non operating income net other - - - 818.00M -546.00000M
Operating income 604.00M 287.00M 297.00M 227.00M 77.00M
Other operating expenses 3878.00M 3366.00M 2925.00M 2956.00M 2096.00M
Interest expense 28.00M 208.00M 214.00M -278.00000M 123.00M
Tax provision 137.00M 47.00M -276.00000M -311.00000M -37.00000M
Interest income - - - - -
Net interest income -249.00000M -208.00000M -210.00000M -149.00000M -123.00000M
Extraordinary items - - - - -
Non recurring - - - 74.00M 20.00M
Other items - - - - -
Income tax expense 137.00M 47.00M 27.00M -96.00000M -37.00000M
Total revenue 4482.00M 3653.00M 3222.00M 16681.00M 2136.00M
Total operating expenses 514.00M 878.00M 685.00M 650.00M 607.00M
Cost of revenue 3364.00M 2488.00M 2240.00M 206.00M 1489.00M
Total other income expense net 129.00M -270.00000M -86.00000M 278.00M -234.00000M
Discontinued operations - - - - -
Net income from continuing ops 596.00M -30.00000M 499.00M 2029.00M 744.00M
Net income applicable to common shares - - - 3630.00M 796.00M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 15398.00M 11759.00M 10267.00M 11016.00M 11664.00M
Intangible assets 5102.00M 2689.00M 2858.00M 3163.00M 3507.00M
Earning assets - - - - -
Other current assets 89.00M 277.00M 180.00M 167.00M 229.00M
Total liab 6948.00M 4371.00M 3848.00M 4081.00M 4724.00M
Total stockholder equity 7757.00M 7388.00M 6419.00M 6910.00M 6340.00M
Deferred long term liab - - - - -
Other current liab 288.00M 192.00M 32.00M 29.00M 40.00M
Common stock 2.00M -359.00000M -188.00000M 5.00M 5.00M
Capital stock 2.00M 3.00M - - -
Retained earnings 7785.00M 7179.00M - 14589.00M 12718.00M
Other liab - - - 362.00M 492.00M
Good will 7025.00M 4134.00M 3956.00M 3956.00M 3957.00M
Other assets - 2308.00M 12743.00M 1213.00M 1491.00M
Cash 1055.00M 2631.00M 1408.00M 1733.00M 2074.00M
Cash and equivalents - - - - -
Total current liabilities 939.00M 1130.00M 787.00M 833.00M 1296.00M
Current deferred revenue - 267.00M 247.00M 347.00M 253.00M
Net debt 4069.00M 361.00M 1498.00M 1214.00M 1557.00M
Short term debt 76.00M 26.00M 36.00M 61.00M 695.00M
Short long term debt 52.00M 26.00M 36.00M 61.00M 695.00M
Short long term debt total 5124.00M 2992.00M 2906.00M 2947.00M 3631.00M
Other stockholder equity - 7388.00M 6419.00M 6910.00M 6340.00M
Property plant equipment - - - 408.00M 119.00M
Total current assets 1373.00M 3022.00M 1711.00M 2023.00M 2369.00M
Long term investments - 33.00M 41.00M 952.00M 945.00M
Net tangible assets - - - -17632.00000M -18783.00000M
Short term investments - - - - -
Net receivables 229.00M 114.00M 123.00M 123.00M 66.00M
Long term debt 5048.00M 2966.00M 2870.00M 14953.00M 15699.00M
Inventory - - - - -
Accounts payable 575.00M 645.00M 472.00M 396.00M 308.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - 3163.00M 3590.00M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -30.00000M - - - -
Additional paid in capital - - - - -
Common stock total equity - - - 5.00M 5.00M
Preferred stock total equity - - - - -
Retained earnings total equity - - - 14589.00M 12718.00M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 1898.00M 494.00M 863.00M 1213.00M 1491.00M
Deferred long term asset charges - - - - -
Non current assets total 14025.00M 8737.00M 8556.00M 8993.00M 9295.00M
Capital lease obligations - - - - -
Long term debt total - - - 14953.00M 15699.00M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments 223.00M -292.00000M 177.00M -18.00000M -200.00000M
Change to liabilities - - - -123.00000M -111.00000M
Total cashflows from investing activities -3202.00000M -292.00000M -510.00000M -46.00000M -689.00000M
Net borrowings 967.00M -32.00000M -70.00000M -1237.00000M 124.00M
Total cash from financing activities 408.00M 965.00M -435.00000M -1269.00000M 512.00M
Change to operating activities - - - -87.00000M -2.00000M
Net income 555.00M -30.00000M 185.00M 562.00M -120.00000M
Change in cash -1576.00000M 1230.00M -325.00000M -341.00000M 390.00M
Begin period cash flow 2631.00M 1408.00M 1733.00M 2074.00M 1684.00M
End period cash flow 1055.00M 2638.00M 1408.00M 1733.00M 2074.00M
Total cash from operating activities 870.00M 567.00M 619.00M 534.00M 481.00M
Issuance of capital stock 0.00000M 939.00M 0.00000M - 575.00M
Depreciation 393.00M 352.00M 369.00M 362.00M 397.00M
Other cashflows from investing activities 64.00M -14.00000M -21.00000M 707.00M -49.00000M
Dividends paid - - 0.00000M 249.00M 58.00M
Change to inventory - - - - -
Change to account receivables - - - - -
Sale purchase of stock - -14.00000M -9.00000M -616.00000M -55.00000M
Other cashflows from financing activities -559.00000M 58.00M -356.00000M 2975.00M 314.00M
Change to netincome - - - -314.00000M 620.00M
Capital expenditures 119.00M 75.00M 426.00M 291.00M 17.00M
Change receivables - - - - -
Cash flows other operating - - - -116.00000M 96.00M
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - -648.00000M 50.00M
Change in working capital 147.00M -65.00000M 132.00M 116.00M 143.00M
Stock based compensation 21.00M 30.00M 20.00M 16.00M 29.00M
Other non cash items -264.00000M 245.00M 71.00M -107.00000M 78.00M
Free cash flow 751.00M 492.00M 193.00M 243.00M 464.00M

Peer Comparison

Sector: Communication Services Industry: Entertainment

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
FWONB
Formula One Group		 - -% 82.00 33.33 48.78 4.58 2.49 5.91 19.27
NFLX
Netflix Inc		 -1.81 2.17% 81.52 44.85 36.10 7.99 13.09 8.21 12.88
DIS
Walt Disney Company		 -2.02 1.99% 99.39 15.36 16.00 1.93 1.74 2.40 11.96
UNVGY
Universal Music Group N.V		 -0.84 7.54% 10.30 40.46 27.47 4.82 18.29 5.11 28.19
UMGNF
Universal Music Group N.V.		 -0.93 4.22% 21.10 40.11 27.55 4.82 18.30 5.11 28.19

Reports Covered

Stock Research & News

View All

Profile

Formula One Group, together with its subsidiaries, engages in the motorsports business in the United States, the United Kingdom, Spain, and internationally. The company holds commercial rights for the Fédération Internationale de l'Automobile (FIA) Formula One World Championship, an annual nine-month long motor race-based competition in which teams compete for the Constructors' championship and drivers compete for the Drivers' championship. It is also involved in filming, television production and post-production, and digital and social media activities; provision of freight, logistical, and travel related services, as well as technical support at Formula 1 events; production of the international television feed; and operation of the Formula 1 Paddock Club hospitality program, F2 and F3 race series, and F1 Academy. The company was founded in 1950 and is headquartered in Englewood, Colorado. Formula One Group operates as a subsidiary of Liberty Media Corporation.

Formula One Group

12300 Liberty Boulevard, Englewood, CO, United States, 80112

Key Executives

Name Title Year Born
Mr. Stefano Domenicali Pres & CEO 1965
Mr. Stefano Domenicali President & CEO 1965
Mr. Duncan Llowarch Chief Financial Officer NA
Mr. Liam Parker Chief Communications & Corporate Relations Officer NA
Ms. Emily Prazer Chief Commercial Officer NA
Ms. Amber Conn Investor Relations Coordinator NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions