Loading...
OTCMFWONB
Market cap12bUSD
Dec 20, Last price  
81.74USD
1Q
18.46%
IPO
38.43%
Name

Liberty Media Corp

Chart & Performance

D1W1MN
OTCM:FWONB chart
P/E
32.22
P/S
2.98
EPS
2.54
Div Yield, %
0.24%
Shrs. gr., 5y
1.34%
Rev. gr., 5y
9.18%
Revenues
8.95b
-0.56%
2,050,000,0001,409,000,0001,999,000,0004,002,000,0004,450,000,0004,795,000,0005,014,000,0005,425,000,0005,771,000,0007,794,000,0008,040,000,0008,696,000,0009,003,000,0008,953,000,000
Net income
829m
-35.84%
1,000,000,000836,000,0001,414,000,0008,780,000,000178,000,00064,000,000413,000,0001,124,000,000676,000,000735,000,000-719,000,000800,000,0001,292,000,000829,000,000
CFO
1.83b
-6.79%
44,000,000276,000,000236,000,0001,236,000,0001,125,000,0001,213,000,0001,704,000,0001,849,000,0001,785,000,0001,944,000,0001,924,000,0001,894,000,0001,959,000,0001,826,000,000
Earnings
Feb 26, 2025

Profile

Formula One Group engages in the motorsports business in the United States and internationally. It holds commercial rights for the world championship, approximately a nine-month long motor race-based competition in which teams compete for the constructors' championship and drivers compete for the drivers' championship. The company was founded in 1950 and is based in Englewood, Colorado. Formula One Group is a subsidiary of Liberty Media Corporation.
URL
https://www.libertymedia.com/
IPO date
Jan 11, 2013
Employees
1,245
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
8,953,000
-0.56%
9,003,000
3.53%
8,696,000
8.16%
Cost of revenue
4,568,000
4,482,000
4,293,000
Unusual Expense (Income)
NOPBT
4,385,000
4,521,000
4,403,000
NOPBT Margin
48.98%
50.22%
50.63%
Operating Taxes
237,000
467,000
74,000
Tax Rate
5.40%
10.33%
1.68%
NOPAT
4,148,000
4,054,000
4,329,000
Net income
829,000
-35.84%
1,292,000
61.50%
800,000
-211.27%
Dividends
(65,000)
(249,000)
(58,000)
Dividend yield
0.69%
1.21%
0.34%
Proceeds from repurchase of equity
(274,000)
(1,005,000)
4,271,000
BB yield
2.92%
4.87%
-24.92%
Debt
Debt current
1,074,000
1,543,000
2,184,000
Long-term debt
10,589,000
11,600,000
12,078,000
Deferred revenue
Other long-term liabilities
526,000
584,000
611,000
Net debt
10,642,000
11,958,000
12,859,000
Cash flow
Cash from operating activities
1,826,000
1,959,000
1,894,000
CAPEX
(650,000)
(426,000)
(388,000)
Cash from investing activities
(696,000)
(493,000)
(64,000)
Cash from financing activities
(1,185,000)
(1,702,000)
(2,232,000)
FCF
4,214,000
4,417,000
3,784,000
Balance
Cash
306,000
362,000
598,000
Long term investments
715,000
823,000
805,000
Excess cash
573,350
734,850
968,200
Stockholders' equity
13,191,000
12,442,000
11,601,000
Invested Capital
24,280,650
24,889,150
25,505,800
ROIC
16.87%
16.09%
17.15%
ROCE
16.18%
16.33%
15.35%
EV
Common stock shares outstanding
326,589
345,000
337,000
Price
28.78
-51.86%
59.78
17.56%
50.85
17.74%
Market cap
9,399,219
-54.43%
20,624,100
20.35%
17,136,450
18.09%
EV
23,067,219
35,720,100
33,560,450
EBITDA
5,009,000
5,132,000
5,006,000
EV/EBITDA
4.61
6.96
6.70
Interest
538,000
511,000
495,000
Interest/NOPBT
12.27%
11.30%
11.24%