|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 86.91 USD | -1.09% |
|
-4.16% | -11.98% |
| Apr. 15 | Liberty Formula One Set for Solid Q1 as Sponsorship Momentum, Margins Improve, UBS Says | MT |
| Apr. 15 | UBS Cuts Formula One Price Target to $104 From $107, Maintains Neutral Rating | MT |
Company Valuation: Formula One Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 14,502 | 13,796 | 14,667 | 22,812 | 24,385 | 21,836 | - | - |
| Change | - | -4.87% | 6.31% | 55.53% | 6.9% | -10.45% | - | - |
| Enterprise Value (EV) 1 | 16,059 | 15,010 | 16,165 | 23,173 | 28,430 | 25,028 | 24,440 | 22,890 |
| Change | - | -6.53% | 7.7% | 43.35% | 22.69% | -11.97% | -2.35% | -6.35% |
| P/E ratio | -77.1x | 27.8x | 102x | -713x | 45.4x | 57.6x | 41.9x | 33.8x |
| PBR | 2.32x | 2.02x | 2.31x | 3.13x | 3.18x | 2.57x | 2.45x | 2.31x |
| PEG | - | -0x | -1.4x | 6x | -0x | -1.9x | 1.1x | 1.4x |
| Capitalization / Revenue | 6.79x | 5.36x | 4.55x | 6.24x | 5.44x | 4.65x | 4.18x | 3.91x |
| EV / Revenue | 7.52x | 5.83x | 5.02x | 6.34x | 6.34x | 5.33x | 4.68x | 4.1x |
| EV / EBITDA | 34.5x | 27.2x | 23.6x | 29.9x | 26.6x | 19.9x | 17.4x | 14.9x |
| EV / EBIT | 401x | 86.8x | 54.4x | 80.7x | 49.3x | 32.5x | 25.9x | 20.9x |
| EV / FCF | 34.6x | 61.8x | 83.8x | 47.1x | 36x | 26.4x | 22.8x | 19.4x |
| FCF Yield | 2.89% | 1.62% | 1.19% | 2.12% | 2.78% | 3.78% | 4.39% | 5.15% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.82 | 2.15 | 0.62 | -0.13 | 2.17 | 1.526 | 2.096 | 2.6 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,136 | 2,573 | 3,222 | 3,653 | 4,482 | 4,692 | 5,224 | 5,578 |
| EBITDA 1 | 466 | 551 | 686 | 774 | 1,068 | 1,257 | 1,404 | 1,531 |
| EBIT 1 | 40 | 173 | 297 | 287 | 577 | 770 | 944.2 | 1,097 |
| Net income 1 | -190 | 558 | 185 | -30 | 555 | 427.5 | 551.1 | 704.6 |
| Net Debt 1 | 1,557 | 1,214 | 1,498 | 361 | 4,045 | 3,192 | 2,605 | 1,054 |
| Reference price 2 | 63.24 | 59.78 | 63.13 | 92.66 | 98.51 | 87.87 | 87.87 | 87.87 |
| Nbr of stocks (in thousands) | 231,103 | 233,822 | 234,567 | 248,704 | 250,007 | 250,475 | - | - |
| Announcement Date | 2/25/22 | 3/1/23 | 2/28/24 | 2/27/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 57.59x | 5.33x | 19.91x | -.--% | 21.84B | |
| 17.73x | 2.19x | 10.23x | 1.44% | 185B | |
| 18.28x | 1.93x | 19x | 1.25% | 5.73B | |
| 52.58x | - | - | 1.7% | 4.92B | |
| 11.73x | 0.97x | 6.06x | 6.11% | 4.14B | |
| 26.39x | 1.72x | 62.32x | 3.18% | 3.59B | |
| 12.67x | 0.59x | 4.77x | 1.42% | 3.14B | |
| 8.56x | 0.76x | 3.38x | 5.67% | 2.79B | |
| 13.11x | 0.47x | 1.81x | 9.53% | 1.69B | |
| Average | 24.29x | 1.75x | 15.93x | 3.37% | 25.84B | |
| Weighted average by Cap. | 22.04x | 2.41x | 11.90x | 1.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- FWONK Stock
- Valuation Formula One Group
Select your edition
All financial news and data tailored to specific country editions
