investorscraft@gmail.com

Intrinsic value of Liberty Media Corporation (FWONA)

Previous Close$56.76
Intrinsic Value
Upside potential
Previous Close
$56.76
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh25.6 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Formula One Group engages in the motorsports business. It holds commercial rights for the world championship, a motor race-based competition in which teams compete for the constructors' championship and drivers compete for the drivers' championship. The company was founded in 1950 and is based in Englewood, Colorado. Formula One Group is a subsidiary of Liberty Media Corporation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %21.8NaN
Revenue, $11400NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m9423NaN
Operating income, $m1977NaN
EBITDA, $m3049NaN
Interest expense (income), $mNaN
Earnings before tax, $m443NaN
Tax expense, $m45NaN
Net income, $m398NaN

BALANCE SHEET

Cash and short-term investments, $m2902NaN
Total assets, $m44351NaN
Adjusted assets (=assets-cash), $m41449NaN
Average production assets, $m36864NaN
Working capital, $m-1798NaN
Total debt, $m19165NaN
Total liabilities, $m29679NaN
Total equity, $m14672NaN
Debt-to-equity ratio1.306NaN
Adjusted equity ratio0.355NaN

CASH FLOW

Net income, $m398NaN
Depreciation, amort., depletion, $m1072NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2437NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-440NaN
Free cash flow, $m2877NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1798
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount