Valuation Formula One Group

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 11/06/2026 am IST			5-day change	1st Jan Change
88.61 ^USD	+0.72%		+1.99%	-10.05%

19/05	Formula One Group Presents at J.P. Morgan 54th Annual Global Technology, Media and Communications Conference, May-19-2026 09:25 AM
07/05	Formula One Group, Liberty Media Corporation, Q1 2026 Earnings Call, May 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,564	9,757	14,502	13,796	14,667	22,025	22,025	22,025
Change	-	-7.64%	48.64%	-4.87%	6.31%	50.16%	0%	0%
Enterprise Value (EV) ¹	15,654	11,832	16,059	15,010	16,165	23,173	25,741	25,319
Change	-	-24.42%	35.73%	-6.53%	7.7%	43.35%	11.17%	-1.64%
P/E ratio	-34x	-16.6x	-77.1x	27.8x	102x	-713x	40x	50.9x
PBR	2.02x	1.51x	2.32x	2.02x	2.31x	3.13x	3.45x	2.6x
PEG	-	-0.2x	1.1x	-0x	-1.4x	6x	0.6x	-2.4x
Capitalization / Revenue	5.22x	8.52x	6.79x	5.36x	4.55x	6.24x	4.96x	4.68x
EV / Revenue	7.74x	10.3x	7.52x	5.83x	5.02x	6.34x	5.79x	5.38x
EV / EBITDA	35.1x	657x	34.5x	27.2x	23.6x	29.9x	24.9x	20.8x
EV / EBIT	-447x	-26.6x	401x	86.8x	54.4x	80.7x	46.2x	33.1x
EV / FCF	62.6x	-73.9x	34.6x	61.8x	83.8x	47.1x	32x	25.2x
FCF Yield	1.6%	-1.35%	2.89%	1.62%	1.19%	2.12%	3.12%	3.97%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.35	-2.57	-0.82	2.15	0.62	-0.13	2.216	1.742
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,022	1,145	2,136	2,573	3,222	3,653	4,443	4,705
EBITDA ¹	446	18	466	551	686	774	1,034	1,218
EBIT ¹	-35	-444	40	173	297	287	556.9	764.5
Net income ¹	-311	-596	-190	558	185	-30	565.3	473.8
Net Debt ¹	5,090	2,075	1,557	1,214	1,498	361	3,716	3,294
Reference price ²	45.96	42.60	63.24	59.78	63.13	88.61	88.61	88.61
Nbr of stocks (in thousands)	2,31,215	2,31,780	2,31,103	2,33,822	2,34,567	2,50,606	2,50,606	2,50,606
Announcement Date	26/02/20	26/02/21	25/02/22	01/03/23	28/02/24	27/02/25	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FORMULA ONE GROUP	65.66x	6.13x	27.64x	-.--%	2.19TCr
WALT DISNEY COMPANY (THE)	16.9x	2.07x	9.4x	1.52%	17TCr
TBS HOLDINGS,INC.	18.38x	1.94x	19.12x	1.25%	573.21Cr
ORIENTAL PEARL GROUP CO.,LTD.	47.16x	-	-	1.9%	444.61Cr
ITV PLC	11.75x	0.97x	6.1x	6.1%	410.78Cr
LIBERTY GLOBAL LTD.	-6.05x	2.15x	7.95x	-.--%	392.88Cr
FUJI MEDIA HOLDINGS, INC.	32.68x	1.75x	63.47x	3.02%	367.7Cr
CANAL+ SA	13.92x	0.62x	4.95x	1.08%	351.78Cr
MFE-MEDIAFOREUROPE N.V.	7.42x	0.74x	3.33x	6.05%	259.46Cr
Average	23.09x	2.05x	17.75x	2.32%	2.47TCr
Weighted average by Cap.	21.94x	2.41x	12.17x	1.5%