Liberty Media Corporation Series A Liberty Formula One (FWONA) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Liberty Media Corporation Series A Liberty Formula One stock $109, price $99.72, upside +9.1%, quality 61 out of 100. Rating: fairly valued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range $40.03 – $99.72 · fair‑value band $46.27 – $141.48 · the $99.72 price screens below the $108.82 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 6, 2026.
Follow Liberty Media Corporation Series A Liberty Formula One Common Stock in your weekly email
Every Wednesday you see whether Liberty Media Corporation Series A Liberty Formula One Common Stock is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Formula One Group, together with its subsidiaries, engages in the motorsports business in the United States, the United Kingdom, Spain, and internationally.
Show moreShow less
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 analysis
Liberty Media Corporation Series A Liberty Formula One (FWONA) currently trades at $99.72, while our model-based Fair Value estimate is $108.82, so the stock looks roughly fairly valued today (gap 8.4%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $54.07 per share, and 1 of the 22 models we run sit above the $99.72 price.
Bear case: the Multiples group reads lowest at $31.57, and 21 of the 22 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $46.27 (bear) to $141.48 (bull), the price of $99.72 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Liberty Media Corporation Series A Liberty Formula One Common Stock reported revenue of $4.5B in FY2025 versus $2.1B in FY2021, a compound +20.4%/yr. Reported net income was $555M in FY2025.
Key figures
Market cap $24.9B Large · P/E ratio 103.2 · P/S ratio 6.20 · EPS (TTM) $0.8200 · Net margin 5.5% · Return on equity 2.7% · Return on assets (EBIT) 2.2% · Operating margin 16.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 34% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −14% fair-value upside, at 9%, FWONA screens cheaper than that median.
Fair Value models
Bear$46.27Fair Value $108.82Bull$141.48
Price $99.72 · Upside +9.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($0.6964 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
In the last 6 months, 2 officers or directors sold shares worth $10.1M and none bought.
SaleRenee L WilmChief Legal/Admin Officer2× since Nov 7, 2025: 22,797 shares, avg. $90.97$2.1MJun 15, 2026
SaleChase CareyDirector4× since Nov 10, 2025: 457,163 shares, avg. $97.66$44.6MMay 27, 2026
Plus one other filing such as a grant, option exercise or tax withholding. It is not a market purchase or sale.
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+13.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.5%
Dividend (yield on the price)0.0%
Per share before 2023divided by the spin-off factor 1.018
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−39% → 14%
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+18.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+8.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +15.4% a year for the price and +6.1% for the forecasts.
AI conclusion: Moderate signals point to streaming viewership growth through the Apple media deal as the main strength, while thin public data and race scheduling variability remain the central weakness limiting durable advantage.
Main risk: Antitrust investigations by US authorities into decisions on new team entries could restrict expansion options or require changes to licensing practices.
Bull case: The company could mitigate regulatory risks by demonstrating competitive benefits of its decisions and diversify race locations to reduce promoter dependence.
Bear case: Persistent regulatory challenges or repeated Middle East disruptions might constrain growth in media rights and race promotions, limiting overall revenue expansion.
Formula One reported fewer races in the second quarter due to Middle East scheduling issues, which weighed on revenue. At the same time the Apple media deal showed clear progress with total viewing hours rising 13 percent year over year. Our models currently see the stock as undervalued. Will the streaming audience gains prove more durable than the race calendar swings?
Compare Liberty Media Corporation Series A Liberty Formula One Common Stock with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Entertainment · 223 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside+9.1% · Above median
Profitability
Return on equity (12 months)2.7% · Above median
Return on assets3.6% · Above median
Net margin (12 months)5.5% · Above median
Operating margin (12 months)16.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)18.3% · Above median
Balance sheet
Debt / equity0.65× · Highest 25%
Valuation Multiplesvs Entertainment median · lower = cheaper
P/E (12 months)103.2× · Priciest 25%
P/B3.21× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Liberty Media Corporation Series A Liberty Formula One Common Stock Fair Value". https://www.fairvalue-calculator.com/stock/FWONA
Frequently asked questions
Is Liberty Media Corporation Series A Liberty Formula One (FWONA) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of $108.82 versus a price of $99.72, about +9% upside (fairly valued).
What is the fair value of FWONA?
Our model-based fair value for Liberty Media Corporation Series A Liberty Formula One Common Stock is $108.82 (as of Nov 6, 2026), built from audited fundamentals. The current price: $99.72.
What is the quality score of FWONA?
Liberty Media Corporation Series A Liberty Formula One Common Stock has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Liberty Media Corporation Series A Liberty Formula One (FWONA)?
Our model-based price target is the fair value of $108.82 (as of Nov 6, 2026) from 22 valuation models. Cautious scenario $46.27, optimistic scenario $141.48. It is a calculation from audited fundamentals, not an analyst target.
What is the Liberty Media Corporation Series A Liberty Formula One Common Stock stock forecast for 2026?
Our models put fair value at $108.82, about +9% upside versus a price of $99.72 (fairly valued). Cautious scenario $46.27, optimistic scenario $141.48. The calculation is refreshed regularly with new filings.
What is the revenue of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
Liberty Media Corporation Series A Liberty Formula One Common Stock reported trailing-twelve-month revenue of about $4.0B (latest available figure, as of Nov 6, 2026).
What growth is priced into Liberty Media Corporation Series A Liberty Formula One (FWONA)?
For today's price to be fair in a discounted-cash-flow model, Liberty Media Corporation Series A Liberty Formula One Common Stock would have to grow free cash flow by +18.2 % per year for five years (discount rate 8.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +31.4 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of FWONA use?
Our models discount Liberty Media Corporation Series A Liberty Formula One Common Stock at 8.5 %: a base by market capitalisation (large), damped by beta 0.68, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Liberty Media Corporation Series A Liberty Formula One Common Stock that is +18.2 % per year a year over ten years, using the same discount rate (8.5 %) and the same formula as our fair value.
How much growth has Liberty Media Corporation Series A Liberty Formula One (FWONA) delivered so far?
Over the past 5 years revenue at Liberty Media Corporation Series A Liberty Formula One Common Stock grew +31.4 % a year. The price currently implies +18.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Liberty Media Corporation Series A Liberty Formula One (FWONA) growing?
The median revenue growth in the sector is +3.7 % a year. That is the yardstick for the growth priced into Liberty Media Corporation Series A Liberty Formula One Common Stock (+18.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
The free-cash-flow yield on the price is 3.01 %: that much free cash flow Liberty Media Corporation Series A Liberty Formula One Common Stock produces per unit of market value. When it exceeds the discount rate of our models (8.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Liberty Media Corporation Series A Liberty Formula One Common Stock it is $108.82 per share (as of Nov 6, 2026), against a price of $99.72. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Liberty Media Corporation Series A Liberty Formula One Common Stock stock overvalued or undervalued in 2026?
As of Nov 6, 2026, FWONA trades below its calculated fair value: price $99.72, fair value $108.82, a gap of about +9% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of FWONA?
No. The price is what the market pays today ($99.72); the fair value is what the company's own numbers justify ($108.82). For Liberty Media Corporation Series A Liberty Formula One Common Stock the two are $9.10 per share apart. That gap is exactly why we show both numbers side by side.
How much is Liberty Media Corporation Series A Liberty Formula One Common Stock worth?
The market values Liberty Media Corporation Series A Liberty Formula One Common Stock at about $24.9B (market capitalisation, as of Nov 6, 2026). Per share that is $99.72; our models calculate a fair value of $108.82 per share.
What do the bullish and bearish scenarios say about FWONA?
Our models span a range for Liberty Media Corporation Series A Liberty Formula One Common Stock: cautious scenario $46.27, base $108.82, optimistic $141.48 per share (as of Nov 6, 2026, price $99.72). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of FWONA?
Liberty Media Corporation Series A Liberty Formula One Common Stock trades at a price-to-earnings ratio of 103.2 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $108.82 is built from several models across several years. Other multiples: PEG 3.6, P/B 3.2, P/S 6.2, EV/EBITDA 33.8.
What is the PEG ratio of FWONA?
The PEG ratio of Liberty Media Corporation Series A Liberty Formula One Common Stock is 3.59 (P/E divided by earnings growth, as of Nov 6, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
Balance-sheet figures for Liberty Media Corporation Series A Liberty Formula One Common Stock (as of Nov 6, 2026): return on equity 2.7%, debt of 0.65 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is FWONA from its 52-week high?
Liberty Media Corporation Series A Liberty Formula One Common Stock trades at $99.72, at its 52-week high of $99.72 and 34% above the low of $74.51 (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of $108.82 is for.
Which stocks are comparable to Liberty Media Corporation Series A Liberty Formula One Common Stock?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Liberty Media Corporation Series A Liberty Formula One Common Stock stock attractive at the current price?
The data as of Nov 6, 2026: price $99.72, calculated fair value $108.82 (+9%), Quality Score 61/100, from 22 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of FWONA calculated?
We run Liberty Media Corporation Series A Liberty Formula One Common Stock through 22 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $108.82, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.5% above its aggregate fair value. Liberty Media Corporation Series A Liberty Formula One Common Stock currently trades 8% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
The closing price on Nov 5, 2026 was $99.72. Our model-based fair value is $108.82, about +9% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Liberty Media Corporation Series A Liberty Formula One Common Stock right now?
The model range is unusually wide ($46.27 to $141.48). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Key figures of Liberty Media Corporation Series A Liberty Formula One Common Stock
How large is the market capitalisation of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
The market capitalisation of Liberty Media Corporation Series A Liberty Formula One Common Stock is $24.9B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
The price-to-sales ratio of Liberty Media Corporation Series A Liberty Formula One Common Stock is 6.20 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
Earnings per share at Liberty Media Corporation Series A Liberty Formula One Common Stock are $0.8200 (price ÷ EPS = P/E 103.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
The net margin of Liberty Media Corporation Series A Liberty Formula One Common Stock is 5.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
The return on equity (ROE) of Liberty Media Corporation Series A Liberty Formula One Common Stock is 2.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
On an EBIT basis the return on assets of Liberty Media Corporation Series A Liberty Formula One Common Stock is 2.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Liberty Media Corporation Series A Liberty Formula One (FWONA)?
The operating margin of Liberty Media Corporation Series A Liberty Formula One Common Stock is 16.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Liberty Media Corporation Series A Liberty Formula One (FWONA)?
Revenue at Liberty Media Corporation Series A Liberty Formula One Common Stock is growing +18.3% versus a year earlier (3y avg +20.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Liberty Media Corporation Series A Liberty Formula One (FWONA)?
Earnings per share at Liberty Media Corporation Series A Liberty Formula One Common Stock are growing −49.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Liberty Media Corporation Series A Liberty Formula One (FWONA) carry?
The net debt of Liberty Media Corporation Series A Liberty Formula One Common Stock is $4.1B (fiscal year 2025, ≈ 5.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Liberty Media Corporation Series A Liberty Formula One Common Stock in the live analysis
One click puts Liberty Media Corporation Series A Liberty Formula One Common Stock on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026