investorscraft@gmail.com

Intrinsic Value of Formula One Group (FWONA)

Previous Close$92.53
Intrinsic Value
Upside potential
Previous Close
$92.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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