Symbols / FWONA Stock $80.91 -0.33% Formula One Group

Communication Services • Entertainment • United States • NMS
FWONA (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
About

Formula One Group, together with its subsidiaries, engages in the motorsports business in the United States, the United Kingdom, Spain, and internationally. The company holds commercial rights for the Fédération Internationale de l'Automobile (FIA) Formula One World Championship, an annual nine-month long motor race-based competition in which teams compete for the Constructors' championship and drivers compete for the Drivers' championship. It is also involved in filming, television production and post-production, and digital and social media activities; provision of freight, logistical, and travel related services, as well as technical support at Formula 1 events; production of the international television feed; and operation of the Formula 1 Paddock Club hospitality program, F2 and F3 race series, and F1 Academy. The company was founded in 1950 and is headquartered in Englewood, Colorado. Formula One Group operates as a subsidiary of Liberty Media Corporation.

Stock Fundamentals
Scroll to Statements
Market Cap 22.00B Enterprise Value 25.10B Income 596.00M Sales 4.48B Book/sh 30.97 Cash/sh 4.21
Dividend Yield — Payout 0.00% Employees 1674 IPO — P/E 35.03 Forward P/E 26.31
PEG 11.19 P/S 4.91 P/B 2.61 P/C — EV/EBITDA 25.17 EV/Sales 5.60
Quick Ratio 1.37 Current Ratio 1.46 Debt/Eq 60.64 LT Debt/Eq — EPS (ttm) 2.31 EPS next Y 3.08
EPS Growth — Revenue Growth — Earnings 2026-05-07 ROA 2.66% ROE 7.69% ROIC —
Gross Margin 33.71% Oper. Margin 13.48% Profit Margin 12.38% Shs Outstand 23.99M Shs Float 242.60M Short Float 4.91%
Short Ratio 5.99 Short Interest — 52W High 99.52 52W Low 73.70 Beta 0.74 Avg Volume 169.65K
Volume 5.93K Target Price $107.83 Recom None Prev Close $81.18 Price $80.91 Change -0.33%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$107.83
Mean price target
2. Current target
$80.91
Latest analyst target
3. DCF / Fair value
$498.37
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$80.91
Low
$95.00
High
$115.00
Mean
$107.83

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2026-03-30 init Citizens — → Market Outperform $100
2026-03-25 main Citigroup Buy → Buy $95
2025-07-22 main Guggenheim Buy → Buy $110
2025-06-12 reit Benchmark Buy → Buy $102
2025-02-24 init Wells Fargo — → Underweight $83
2024-11-14 reit Benchmark Buy → Buy $81
2024-08-09 main Benchmark Buy → Buy $81
2024-05-22 reit Benchmark Buy → Buy $77
2024-04-02 main Deutsche Bank Hold → Hold $73
2023-10-06 up Citigroup Neutral → Buy $71
2023-08-08 reit Benchmark Buy → Buy $77
News
RSS: Latest FWONA news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2024-09-20 WENDLING BRIAN J Officer — 6,898 $71.54 $493,463
2024-06-14 BERKSHIRE HATHAWAY, INC. Beneficial Owner of more than 10% of a Class of Security — 65,330 $64.71 $4,236,446
2024-06-04 WENDLING BRIAN J Officer — 145 $70.20 $10,180
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
4,482.00
+22.69%
3,653.00
+2.27%
3,572.00
+38.83%
2,573.00
Operating Revenue
4,105.00
+23.72%
3,318.00
+2.98%
3,222.00
+25.22%
2,573.00
Cost Of Revenue
2,971.00
+19.41%
2,488.00
+11.07%
2,240.00
+28.00%
1,750.00
Reconciled Cost Of Revenue
2,971.00
+19.41%
2,488.00
+11.07%
2,240.00
+28.00%
1,750.00
Gross Profit
1,511.00
+29.70%
1,165.00
-12.54%
1,332.00
+61.85%
823.00
Operating Expense
907.00
+17.34%
773.00
-27.42%
1,065.00
+63.85%
650.00
Selling General And Administration
514.00
+22.09%
421.00
-36.12%
659.00
+128.82%
288.00
Other Operating Expenses
—
13.00
—
—
Total Expenses
3,878.00
+18.92%
3,261.00
-1.33%
3,305.00
+37.71%
2,400.00
Operating Income
604.00
+54.08%
392.00
+46.82%
267.00
+54.34%
173.00
Total Operating Income As Reported
577.00
+101.05%
287.00
+7.89%
266.00
+53.76%
173.00
EBITDA
1,375.00
+145.54%
560.00
-24.02%
737.00
-3.28%
762.00
Normalized EBITDA
1,114.00
+38.56%
804.00
+15.85%
694.00
+7.26%
647.00
Reconciled Depreciation
393.00
+11.65%
352.00
-13.30%
406.00
+12.15%
362.00
EBIT
982.00
+372.12%
208.00
-37.16%
331.00
-17.25%
400.00
Total Unusual Items
261.00
+206.97%
-244.00
-667.44%
43.00
-62.61%
115.00
Total Unusual Items Excluding Goodwill
261.00
+206.97%
-244.00
-667.44%
43.00
-62.61%
115.00
Special Income Charges
-27.00
+74.29%
-105.00
-10400.00%
-1.00
0.00
Write Off
27.00
-74.29%
105.00
+10400.00%
1.00
0.00
Net Income
555.00
+126.90%
-2,063.00
-371.09%
761.00
+36.38%
558.00
Pretax Income
733.00
0.00
-100.00%
97.00
-61.35%
251.00
Net Non Operating Interest Income Expense
-249.00
-19.71%
-208.00
+11.11%
-234.00
-57.05%
-149.00
Interest Expense Non Operating
249.00
+19.71%
208.00
-11.11%
234.00
+57.05%
149.00
Net Interest Income
-249.00
-19.71%
-208.00
+11.11%
-234.00
-57.05%
-149.00
Interest Expense
249.00
+19.71%
208.00
-11.11%
234.00
+57.05%
149.00
Other Income Expense
378.00
+305.43%
-184.00
-387.50%
64.00
-71.81%
227.00
Other Non Operating Income Expenses
117.00
+95.00%
60.00
+185.71%
21.00
-81.25%
112.00
Gain On Sale Of Security
288.00
+307.19%
-139.00
-415.91%
44.00
-61.74%
115.00
Gain On Sale Of Business
—
—
0.00
0.00
Tax Provision
137.00
+211.36%
44.00
+83.33%
24.00
+107.72%
-311.00
Tax Rate For Calcs
0.00
0.00
-100.00%
0.00
+14.29%
0.00
Tax Effect Of Unusual Items
49.59
0.00
-100.00%
10.32
-57.27%
24.15
Net Income Including Noncontrolling Interests
555.00
+122.42%
-2,475.00
-357.28%
962.00
+71.17%
562.00
Net Income From Continuing Operation Net Minority Interest
596.00
+61.96%
368.00
+387.50%
-128.00
-122.94%
558.00
Net Income From Continuing And Discontinued Operation
555.00
+126.90%
-2,063.00
-371.09%
761.00
+36.38%
558.00
Net Income Continuous Operations
596.00
+1454.55%
-44.00
-160.27%
73.00
-87.01%
562.00
Net Income Discontinuous Operations
-41.00
+98.31%
-2,431.00
-373.45%
889.00
0.00
Minority Interests
0.00
-100.00%
412.00
+304.98%
-201.00
-4925.00%
-4.00
Normalized Income
384.59
-37.16%
612.00
+480.88%
-160.68
-134.40%
467.15
Net Income Common Stockholders
555.00
+126.90%
-2,063.00
-371.09%
761.00
+36.38%
558.00
Diluted EPS
2.15
+125.03%
-8.60
-1190.12%
0.79
-63.32%
2.15
Basic EPS
2.22
+125.83%
-8.60
-1190.12%
0.79
-67.01%
2.39
Basic Average Shares
250.00
+4.17%
240.00
+2.29%
234.62
+0.69%
233.00
Diluted Average Shares
258.00
+6.17%
243.00
+3.57%
234.62
-3.85%
244.00
Diluted NI Availto Com Stockholders
555.00
+126.90%
-2,063.00
-371.09%
761.00
+45.23%
524.00
Average Dilution Earnings
—
0.00
+100.00%
-37.00
-8.82%
-34.00
Depreciation Amortization Depletion Income Statement
393.00
+11.65%
352.00
-13.30%
406.00
+12.15%
362.00
Depreciation And Amortization In Income Statement
393.00
+11.65%
352.00
-13.30%
406.00
+12.15%
362.00
Earnings From Equity Interest
—
-10.00
-150.00%
-4.00
0.00
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
15,398.00
+18.44%
13,001.00
+26.63%
10,267.00
-6.80%
11,016.00
Current Assets
1,373.00
-58.99%
3,348.00
+95.68%
1,711.00
-15.42%
2,023.00
Cash Cash Equivalents And Short Term Investments
1,055.00
-59.90%
2,631.00
+86.86%
1,408.00
-18.75%
1,733.00
Cash And Cash Equivalents
1,055.00
-59.90%
2,631.00
+86.86%
1,408.00
-18.75%
1,733.00
Cash Equivalents
—
—
406.00
—
Cash Financial
—
—
1,002.00
—
Receivables
229.00
+0.44%
228.00
+85.37%
123.00
+0.00%
123.00
Accounts Receivable
115.00
+0.88%
114.00
-7.32%
123.00
+0.00%
123.00
Other Receivables
114.00
+0.00%
114.00
—
—
Assets Held For Sale Current
0.00
-100.00%
326.00
0.00
—
Other Current Assets
89.00
-45.40%
163.00
-9.44%
180.00
+7.78%
167.00
Total Non Current Assets
14,025.00
+45.29%
9,653.00
+12.82%
8,556.00
-4.86%
8,993.00
Net PPE
868.00
+7.16%
810.00
-3.34%
838.00
+105.39%
408.00
Gross PPE
1,087.00
+7.94%
1,007.00
+3.49%
973.00
+88.57%
516.00
Accumulated Depreciation
-219.00
-11.17%
-197.00
-45.93%
-135.00
-25.00%
-108.00
Properties
0.00
0.00
—
—
Land And Improvements
283.00
+8.02%
262.00
—
—
Buildings And Improvements
568.00
+5.58%
538.00
—
—
Construction In Progress
0.00
-100.00%
2.00
—
—
Other Properties
236.00
+15.12%
205.00
—
—
Goodwill And Other Intangible Assets
12,127.00
+77.74%
6,823.00
+0.13%
6,814.00
-4.28%
7,119.00
Goodwill
7,025.00
+69.93%
4,134.00
+4.50%
3,956.00
+0.00%
3,956.00
Other Intangible Assets
5,102.00
+89.74%
2,689.00
-5.91%
2,858.00
-9.64%
3,163.00
Investments And Advances
—
33.00
-19.51%
41.00
-83.79%
253.00
Long Term Equity Investment
—
33.00
-19.51%
41.00
-83.79%
253.00
Non Current Deferred Assets
539.00
-6.59%
577.00
-5.10%
608.00
—
Non Current Deferred Taxes Assets
539.00
-6.59%
577.00
-5.10%
608.00
—
Other Non Current Assets
491.00
-65.97%
1,443.00
+465.88%
255.00
-78.98%
1,213.00
Total Liabilities Net Minority Interest
6,948.00
+16.77%
5,950.00
+54.63%
3,848.00
-5.71%
4,081.00
Current Liabilities
939.00
-17.20%
1,134.00
+44.09%
787.00
-5.52%
833.00
Payables And Accrued Expenses
575.00
-11.40%
649.00
+37.50%
472.00
+19.19%
396.00
Payables
575.00
-11.40%
649.00
+37.50%
472.00
+19.19%
396.00
Accounts Payable
575.00
-11.40%
649.00
+37.50%
472.00
+19.19%
396.00
Current Debt And Capital Lease Obligation
52.00
+100.00%
26.00
-27.78%
36.00
-40.98%
61.00
Current Debt
52.00
+100.00%
26.00
-27.78%
36.00
-40.98%
61.00
Other Current Borrowings
52.00
+100.00%
26.00
-27.78%
36.00
—
Current Deferred Liabilities
263.00
-1.50%
267.00
+8.10%
247.00
-28.82%
347.00
Current Deferred Revenue
263.00
-1.50%
267.00
+8.10%
247.00
-28.82%
347.00
Other Current Liabilities
49.00
-74.48%
192.00
+500.00%
32.00
+10.34%
29.00
Total Non Current Liabilities Net Minority Interest
6,009.00
+24.77%
4,816.00
+57.33%
3,061.00
-5.76%
3,248.00
Liabilities Heldfor Sale Non Current
0.00
-100.00%
1,557.00
—
—
Long Term Debt And Capital Lease Obligation
5,048.00
+70.20%
2,966.00
+3.34%
2,870.00
-0.55%
2,886.00
Long Term Debt
5,048.00
+70.20%
2,966.00
+3.34%
2,870.00
-0.55%
2,886.00
Non Current Deferred Liabilities
656.00
+1161.54%
52.00
+1633.33%
3.00
0.00
Non Current Deferred Taxes Liabilities
656.00
+1161.54%
52.00
+1633.33%
3.00
0.00
Other Non Current Liabilities
305.00
+26.56%
241.00
+26.18%
191.00
-47.24%
362.00
Stockholders Equity
7,757.00
+10.36%
7,029.00
+9.50%
6,419.00
-7.11%
6,910.00
Common Stock Equity
7,757.00
+10.36%
7,029.00
+9.50%
6,419.00
-7.11%
6,910.00
Capital Stock
2.00
-33.33%
3.00
—
—
Common Stock
2.00
-33.33%
3.00
—
—
Preferred Stock
0.00
0.00
—
—
Share Issued
250.47
+0.45%
249.36
+6.29%
234.62
+0.32%
233.87
Ordinary Shares Number
250.47
+0.45%
249.36
+6.29%
234.62
+0.32%
233.87
Additional Paid In Capital
0.00
0.00
—
—
Retained Earnings
7,785.00
+8.44%
7,179.00
—
—
Gains Losses Not Affecting Retained Earnings
-30.00
+80.39%
-153.00
—
—
Minority Interest
693.00
+3050.00%
22.00
0.00
-100.00%
25.00
Other Equity Adjustments
-30.00
+80.39%
-153.00
—
—
Total Equity Gross Minority Interest
8,450.00
+19.84%
7,051.00
+9.85%
6,419.00
-7.44%
6,935.00
Total Capitalization
12,805.00
+28.11%
9,995.00
+7.60%
9,289.00
-5.18%
9,796.00
Working Capital
434.00
-80.40%
2,214.00
+139.61%
924.00
-22.35%
1,190.00
Invested Capital
12,857.00
+28.30%
10,021.00
+7.46%
9,325.00
-5.40%
9,857.00
Total Debt
5,100.00
+70.45%
2,992.00
+2.96%
2,906.00
-1.39%
2,947.00
Net Debt
4,045.00
+1020.50%
361.00
-75.90%
1,498.00
+23.39%
1,214.00
Net Tangible Assets
-4,370.00
-2221.36%
206.00
+152.15%
-395.00
-89.00%
-209.00
Tangible Book Value
-4,370.00
-2221.36%
206.00
+152.15%
-395.00
-89.00%
-209.00
Dueto Related Parties Current
—
—
-63.00
0.00
Investments In Other Ventures Under Equity Method
—
—
—
253.00
Investmentsin Associatesat Cost
—
—
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
870.00
-39.37%
1,435.00
-41.76%
2,464.00
+361.42%
534.00
Cash Flow From Continuing Operating Activities
908.00
+60.14%
567.00
-12.90%
651.00
+21.91%
534.00
Cash From Discontinued Operating Activities
-38.00
-104.38%
868.00
-52.12%
1,813.00
0.00
Net Income From Continuing Operations
555.00
+122.42%
-2,475.00
-357.28%
962.00
+71.17%
562.00
Depreciation Amortization Depletion
393.00
+11.65%
352.00
-13.30%
406.00
+12.15%
362.00
Depreciation And Amortization
393.00
+11.65%
352.00
-13.30%
406.00
+12.15%
362.00
Other Non Cash Items
51.00
-97.93%
2,459.00
+398.78%
-823.00
-1546.00%
-50.00
Stock Based Compensation
21.00
-30.00%
30.00
+11.11%
27.00
+68.75%
16.00
Asset Impairment Charge
0.00
-100.00%
73.00
0.00
0.00
Deferred Tax
29.00
+138.67%
-75.00
+53.70%
-162.00
+60.96%
-415.00
Deferred Income Tax
29.00
+138.67%
-75.00
+53.70%
-162.00
+60.96%
-415.00
Operating Gains Losses
-288.00
-307.19%
139.00
+415.91%
-44.00
+65.89%
-129.00
Gain Loss On Investment Securities
-288.00
-307.19%
139.00
+415.91%
-44.00
+61.74%
-115.00
Change In Working Capital
147.00
+326.15%
-65.00
-139.63%
164.00
+41.38%
116.00
Change In Payables And Accrued Expense
63.00
+160.58%
-104.00
-168.42%
152.00
-25.12%
203.00
Change In Payable
63.00
+160.58%
-104.00
-168.42%
152.00
-25.12%
203.00
Change In Other Current Assets
84.00
+115.38%
39.00
+225.00%
12.00
+113.79%
-87.00
Investing Cash Flow
-3,202.00
-257.37%
-896.00
+27.74%
-1,240.00
-414.72%
394.00
Cash Flow From Continuing Investing Activities
-3,202.00
-996.58%
-292.00
+46.42%
-545.00
-238.32%
394.00
Cash From Discontinued Investing Activities
0.00
+100.00%
-604.00
+13.09%
-695.00
0.00
Capital Expenditure
-119.00
-58.67%
-75.00
+83.73%
-461.00
-58.42%
-291.00
Capital Expenditure Reported
-119.00
-58.67%
-75.00
+83.73%
-461.00
-58.42%
-291.00
Net Investment Purchase And Sale
223.00
+2130.00%
10.00
-90.91%
110.00
+107.55%
53.00
Purchase Of Investment
-3,503.00
0.00
0.00
—
Sale Of Investment
3,726.00
+37160.00%
10.00
-90.91%
110.00
+107.55%
53.00
Net Business Purchase And Sale
-3,292.00
-1445.54%
-213.00
-23.12%
-173.00
-302.33%
-43.00
Purchase Of Business
-3,292.00
-1445.54%
-213.00
-23.12%
-173.00
-232.69%
-52.00
Gain Loss On Sale Of Business
—
—
0.00
0.00
Net Other Investing Changes
-14.00
+0.00%
-14.00
+33.33%
-21.00
-103.11%
675.00
Financing Cash Flow
408.00
+0.49%
406.00
+127.56%
-1,473.00
-16.08%
-1,269.00
Cash Flow From Continuing Financing Activities
694.00
-28.08%
965.00
+259.50%
-605.00
+52.32%
-1,269.00
Net Issuance Payments Of Debt
967.00
+3121.88%
-32.00
+46.67%
-60.00
+91.18%
-680.00
Issuance Of Debt
1,748.00
+171.01%
645.00
+2050.00%
30.00
-98.96%
2,884.00
Repayment Of Debt
-781.00
-15.36%
-677.00
-652.22%
-90.00
+97.47%
-3,564.00
Long Term Debt Issuance
1,748.00
+171.01%
645.00
+2050.00%
30.00
-98.96%
2,884.00
Long Term Debt Payments
-781.00
-15.36%
-677.00
-652.22%
-90.00
+97.47%
-3,564.00
Net Long Term Debt Issuance
967.00
+3121.88%
-32.00
+46.67%
-60.00
+91.18%
-680.00
Net Common Stock Issuance
0.00
-100.00%
939.00
0.00
+100.00%
-616.00
Common Stock Payments
—
—
0.00
+100.00%
-616.00
Cash Dividends Paid
—
—
0.00
0.00
Repurchase Of Capital Stock
—
—
0.00
+100.00%
-616.00
Net Other Financing Charges
-273.00
-570.69%
58.00
+110.64%
-545.00
-2118.52%
27.00
Changes In Cash
-1,924.00
-303.60%
945.00
+479.52%
-249.00
+26.98%
-341.00
Effect Of Exchange Rate Changes
16.00
+260.00%
-10.00
-1100.00%
1.00
—
Beginning Cash Position
2,963.00
+46.10%
2,028.00
-10.90%
2,276.00
+9.74%
2,074.00
End Cash Position
1,055.00
-64.39%
2,963.00
+46.10%
2,028.00
+17.02%
1,733.00
Free Cash Flow
751.00
-44.78%
1,360.00
-32.10%
2,003.00
+724.28%
243.00
Common Stock Issuance
0.00
-100.00%
939.00
0.00
—
Earnings Losses From Equity Investments
—
10.00
+150.00%
4.00
0.00
Issuance Of Capital Stock
0.00
-100.00%
939.00
0.00
—
Sale Of Business
—
1.00
—
9.00
Taxes Refund Paid
0.00
-100.00%
129.00
+6.61%
121.00
+68.06%
72.00
Cash From Discontinued Financing Activities
-286.00
+48.84%
-559.00
+35.60%
-868.00
0.00
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category