Previous Close | $92.53 |
Intrinsic Value | $12.56 |
Upside potential | -86% |
Data is not available at this time.
Formula One Group operates as a premier global motorsports organization, generating revenue primarily through media rights, sponsorship deals, race promotion fees, and hospitality services. The company owns and commercializes the Formula 1 racing series, which attracts a massive global audience, with races held across multiple continents. Its business model capitalizes on the sport's elite brand status, leveraging long-term contracts with broadcasters, teams, and circuits to ensure stable cash flows. Formula 1's market position is reinforced by its exclusivity, high-profile partnerships, and a fanbase that spans both traditional motorsport enthusiasts and newer, digitally engaged audiences. The company also benefits from diversified revenue streams, including licensing merchandise and expanding into esports and other digital platforms to enhance fan engagement. Despite competition from other racing series and entertainment options, Formula 1 maintains a dominant position due to its historical prestige, technological innovation, and global reach.
In FY 2024, Formula One Group reported revenue of $3.65 billion, reflecting its ability to monetize its global racing platform effectively. However, the company posted a net loss of $30 million, with diluted EPS of -$0.13, indicating margin pressures, possibly from rising operational costs or one-time expenses. Operating cash flow stood at $567 million, demonstrating strong underlying cash generation, while capital expenditures were modest at $75 million, suggesting disciplined investment in growth initiatives.
The company’s operating cash flow of $567 million highlights its earnings power, driven by high-margin media and sponsorship revenues. Despite the net loss, the robust cash flow indicates efficient capital deployment, with limited need for heavy reinvestment. The negative net income may stem from non-cash charges or strategic investments that could yield future returns, but the core business remains cash-generative.
Formula One Group maintains a solid balance sheet, with $2.63 billion in cash and equivalents, providing ample liquidity. Total debt stands at $2.99 billion, resulting in a manageable net debt position. The company’s financial health appears stable, supported by strong cash reserves and predictable revenue streams, though leverage should be monitored given the cyclical nature of sports and media businesses.
Growth is likely driven by expanding digital engagement, new race venues, and increased sponsorship deals. The company does not currently pay dividends, opting instead to reinvest cash flows into strategic initiatives, such as technological advancements and global market expansion. This aligns with its focus on long-term value creation rather than short-term shareholder returns.
The market likely values Formula One Group based on its premium brand, global reach, and recurring revenue streams. Investors may focus on future media rights negotiations and the potential for new revenue streams, such as streaming platforms or enhanced fan experiences, to drive valuation multiples higher despite recent profitability challenges.
Formula One Group’s key strategic advantages include its iconic brand, exclusive content rights, and diversified revenue base. The outlook remains positive, supported by growing international interest in motorsports and digital expansion. However, macroeconomic risks and competition for entertainment spending could pose challenges. The company is well-positioned to capitalize on its unique market position if it continues to innovate and engage its global fanbase.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |