Valuation Formula One Group

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 15/07/2026 am IST			5-day change	1st Jan Change
100.87 ^USD	+1.23%		+2.06%	+2.40%

06/07	BofA Securities Adjusts Price Target on Liberty Media Series C Liberty Formula One to $115 From $105	MT
01/07	Liberty Media's Formula One, Flexjet Sign Multiyear Private Aviation Partnership	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	9,757	14,502	13,796	14,667	22,812	25,024	25,024	-
Change	-	48.64%	-4.87%	6.31%	55.53%	9.7%	0%	-
Enterprise Value (EV) ¹	11,832	16,059	15,010	16,165	23,173	28,351	28,318	27,642
Change	-	35.73%	-6.53%	7.7%	43.35%	22.35%	-1.47%	-2.39%
P/E	-16.6x	-77.1x	27.8x	102x	-713x	45.4x	57.8x	46.2x
PBR	1.51x	2.32x	2.02x	2.31x	3.13x	3.18x	2.96x	2.81x
PEG	-	1.1x	-0x	-1.4x	6x	-0x	-2.7x	1.8x
Capitalization / Revenue	8.52x	6.79x	5.36x	4.55x	6.24x	5.42x	5.32x	4.77x
EV / Revenue	10.3x	7.52x	5.83x	5.02x	6.34x	6.33x	6.02x	5.26x
EV / EBITDA	657x	34.5x	27.2x	23.6x	29.9x	26.5x	23.2x	19.7x
EV / EBIT	-26.6x	401x	86.8x	54.4x	80.7x	49.1x	37x	29.2x
EV / FCF	-73.9x	34.6x	61.8x	83.8x	47.1x	35.9x	28.1x	25.5x
FCF Yield	-1.35%	2.89%	1.62%	1.19%	2.12%	2.78%	3.55%	3.92%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.57	-0.82	2.15	0.62	-0.13	2.17	1.746	2.185
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,145	2,136	2,573	3,222	3,653	4,482	4,706	5,251
EBITDA ¹	18	466	551	686	774	1,068	1,219	1,401
EBIT ¹	-444	40	173	297	287	577	765.1	945.5
Net income ¹	-596	-190	558	185	-30	555	474.6	579.2
Net Debt ¹	2,075	1,557	1,214	1,498	361	4,045	3,293	2,618
Reference price ²	42.60	63.24	59.78	63.13	92.66	100.87	100.87	100.87
Nbr of stocks (in thousands)	2,31,780	2,31,103	2,33,822	2,34,567	2,48,704	2,50,606	2,50,606	-
Announcement Date	26/02/21	25/02/22	01/03/23	28/02/24	27/02/25	26/02/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FORMULA ONE GROUP	45.51x	6.47x	27.8x	-.--%	2.5TCr
WALT DISNEY COMPANY (THE)	16.35x	2.01x	9.14x	1.57%	17TCr
TBS HOLDINGS,INC.	18.99x	2.08x	20.47x	1.56%	608.14Cr
ORIENTAL PEARL GROUP CO.,LTD.	40.63x	-	-	2.2%	383.2Cr
ITV PLC	10.38x	0.87x	5.47x	6.97%	360.03Cr
LIBERTY GLOBAL LTD.	-6.36x	2.04x	7.58x	-.--%	359.3Cr
FUJI MEDIA HOLDINGS, INC.	15.61x	1.73x	18.59x	4.79%	367.39Cr
CANAL+ SA	13.01x	0.58x	4.65x	1.25%	313.99Cr
MFE-MEDIAFOREUROPE N.V.	7.81x	0.72x	3.23x	5.99%	247.07Cr
Average	17.99x	2.06x	12.12x	2.7%	2.42TCr
Weighted average by Cap.	19.57x	2.47x	11.58x	1.56%