Liberty Media (FWONK) Financials: Revenue & Earnings
FWONK$89.38+0.60 +0.68%
$22.41B
Market Cap
44.71
P/E
49.40
Forward P/E
48
Score
Liberty Media (FWONK) Financials: Revenue & Earnings
FWONK price $89.38 +0.60 +0.68%
- Ticker
- FWONK
- Price
- $89.38
- Change
- +0.60 +0.68%
- Market cap ?
- $22.41B
- P/E ?
- 44.71
- Forward P/E ?
- 49.40
- Dividend yield ?
- 0.00%
- Beta ?
- 0.68
- Sector
- Communication Services
- Industry
- Entertainment
- Stocklytics score
- 48
- Value
- 38
- Quality
- 53
- Growth
- 54
Stocklytics score rationale: value 38, quality 53, growth 54.
Financials
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 1783000000 | 1827000000 | 2022000000 | 1145000000 | 2136000000 | 2573000000 | 3222000000 | 3653000000 | 4482000000 |
Formula One Group is a global entity primarily involved in the motorsports industry, both domestically in the United States and abroad. It holds the exclusive commercial rights for the Formula 1 World Championship, an extensive series of motor races spanning roughly nine months each year. During this competition, both teams and individual drivers vie for separate titles: the Constructors' Championship for the teams…
Fair value
FWONK fair value $61.53. Price $89.38. Price is 45% above fair value.
Above fair value, but less expensive than usual. A smaller premium than on 78% of days in the past 5 years.
Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.
Calculated with a 10-year free-cash-flow discount. Starting free cash flow 786.00M. Growth 20.00%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 8.70% (beta 0.8). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 250.71M. Net debt 4.07B. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the stock's own 10-year median P/E, kept between 8 and 40. Fewer than five years of history uses the sector's typical P/E. Fair value is the average of the cash-flow value and the earnings value when both exist. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.
Earnings
| Date | EPS actual | EPS estimate | Revenue | Revenue estimate |
|---|---|---|---|---|
| 2026-11-05 | — | 0.58 | — | 1.25B |
| 2026-08-06 | 0.02 | 0.24 | 934.00M | 952.78M |
| 2026-05-07 | 0.22 | -0.06 | 711.00M | 683.42M |
| 2026-02-26 | 0.39 | 0.40 | 1.61B | 1.55B |
| 2025-11-05 | 0.24 | 0.42 | 1.08B | 1.55B |
| 2025-08-07 | 1.52 | 0.81 | 1.34B | 1.03B |
| 2025-05-07 | 0.05 | -0.10 | 447.00M | 419.48M |
| 2025-02-27 | -1.03 | 0.42 | 1.17B | 1.36B |
| 2024-11-07 | — | 0.19 | 911.00M | 890.74M |
| 2024-08-08 | 0.10 | 0.31 | 988.00M | 1.03B |
| 2024-05-08 | 0.33 | 0.07 | 550.00M | 583.55M |
| 2024-02-28 | 0.25 | 0.29 | 1.23B | 1.27B |
| 2023-11-03 | 0.39 | 0.21 | 887.00M | 900.21M |
| 2023-08-04 | 0.41 | 0.06 | 724.00M | 742.00M |
| 2023-05-05 | -0.58 | -0.09 | 381.00M | 392.84M |
| 2023-03-01 | 1.55 | 0.13 | 754.00M | 741.35M |
| 2022-11-04 | 0.31 | 0.19 | 715.00M | 746.17M |
| 2022-08-05 | 0.35 | 0.05 | 744.00M | 688.90M |
| 2022-05-06 | -0.15 | -0.13 | 360.00M | 263.11M |
| 2022-02-25 | -0.64 | 0.17 | 787.00M | 731.17M |
| 2021-11-04 | -0.22 | -0.11 | 668.00M | 583.65M |
| 2021-08-06 | 0.24 | -0.31 | 501.00M | 501.00M |
| 2021-05-07 | -0.20 | -0.34 | 180.00M | 244.98M |
| 2021-02-26 | 0.18 | -0.07 | 485.00M | 1.04B |
| 2020-11-05 | -0.41 | -0.03 | 597.00M | 583.55M |
| 2020-08-10 | -0.86 | -0.73 | 24.00M | 16.13M |
| 2020-05-07 | -1.48 | -0.92 | 39.00M | 29.32M |
| 2020-02-26 | -0.55 | -0.40 | 523.00M | 377.05M |
| 2019-11-12 | 0.18 | 0.11 | 633.00M | 569.70M |
| 2019-08-08 | -0.33 | -0.08 | 620.00M | 17.30B |
| 2019-05-09 | -0.64 | -0.51 | 246.00M | 200.44M |
| 2019-02-28 | -0.80 | -0.42 | 481.00M | 465.84M |
| 2018-11-08 | 0.18 | 0.11 | 647.00M | 582.30M |
| 2018-08-08 | 0.04 | 0.01 | 585.00M | 1.58B |
| 2018-05-09 | -0.07 | -0.92 | 114.00M | 195.99M |
| 2018-03-01 | 1.79 | -0.35 | 570.00M | — |
| 2017-11-09 | -0.17 | -0.22 | 501.00M | 614.86M |
| 2017-08-09 | -0.13 | -0.26 | 616.00M | 831.60M |
| 2017-05-09 | -0.55 | — | 96.00M | — |
| 2017-02-28 | 0.47 | — | — | — |
Dividends
Yield 0.00%. Payout ratio 0.00%. Frequency —.
Safety score 37/100 · Watch. Payout ratio is 0% of earnings. Free-cash-flow coverage is not available, so this part stays neutral. No dividend history was found. There is no dividend yield.
| Ex-date | Dividend | Record | Payment | Frequency |
|---|---|---|---|---|
| No data yet. | ||||
Insider trades
| Date | Insider | Action | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-10-01 | Boeckman Philip J | Other | 0 | — | — |
| 2026-06-15 | Wilm Renee L | Sell | 11.60K | $90.09 | 1.04M |
| 2026-05-27 | CAREY CHASE | Sell | 100.00K | $28.00 | 2.80M |
| 2026-05-27 | CAREY CHASE | Buy | 100.00K | $28.00 | 2.80M |
| 2026-05-27 | CAREY CHASE | Sell | 1.45K | $91.12 | 132.49K |
| 2026-05-27 | CAREY CHASE | Sell | 98.55K | $90.27 | 8.90M |
| 2026-03-30 | MALONE JOHN C | Sell | 250.00K | $71.75 | 17.94M |
| 2026-03-05 | Wendling Brian J | Sell | 4.00K | $85.48 | 342.09K |
| 2026-03-05 | Wilm Renee L | Sell | 7.79K | $85.48 | 665.97K |
| 2026-02-04 | Wendling Brian J | Buy | 9.13K | — | — |
| 2026-02-04 | Wilm Renee L | Buy | 17.81K | — | — |
| 2025-12-17 | CAREY CHASE | Buy | 83.54K | $33.22 | 2.78M |
| 2025-12-17 | CAREY CHASE | Sell | 25.70K | $97.36 | 2.50M |
| 2025-12-17 | CAREY CHASE | Sell | 57.84K | $96.76 | 5.60M |
| 2025-12-17 | CAREY CHASE | Sell | 83.54K | $33.22 | 2.78M |
| 2025-12-16 | CAREY CHASE | Buy | 83.50K | $33.22 | 2.77M |
| 2025-12-16 | CAREY CHASE | Sell | 2.01K | $96.16 | 193.58K |
| 2025-12-16 | CAREY CHASE | Sell | 81.49K | $95.78 | 7.80M |
| 2025-12-16 | CAREY CHASE | Sell | 83.50K | $33.22 | 2.77M |
| 2025-12-15 | Wendling Brian J | Sell | 8.42K | $33.97 | 286.10K |
| 2025-12-15 | Wendling Brian J | Sell | 17.27K | — | — |
| 2025-12-15 | Wendling Brian J | Sell | 3.05K | — | — |
| 2025-12-15 | MALONE JOHN C | Sell | 73.99K | — | — |
| 2025-12-15 | MALONE JOHN C | Sell | 1.49K | — | — |
| 2025-12-15 | MALONE JOHN C | Sell | 26.53K | — | — |
| 2025-12-15 | Wong Andrea L | Sell | 103 | $28.89 | 2.98K |
| 2025-12-15 | Wong Andrea L | Sell | 570 | $72.91 | 41.56K |
| 2025-12-15 | Wong Andrea L | Sell | 109 | $27.92 | 3.04K |
| 2025-12-15 | Wong Andrea L | Sell | 576 | $33.97 | 19.57K |
| 2025-12-15 | Wong Andrea L | Sell | 1.56K | $50.88 | 79.53K |
| 2025-12-15 | Wong Andrea L | Sell | 1.44K | $45.33 | 65.05K |
| 2025-12-15 | Wong Andrea L | Sell | 542 | $53.46 | 28.98K |
| 2025-12-15 | Wong Andrea L | Sell | 898 | — | — |
| 2025-12-15 | Gilchrist Malcolm Ian Grant | Sell | 1.16K | $44.85 | 52.12K |
| 2025-12-15 | Gilchrist Malcolm Ian Grant | Sell | 103 | $28.89 | 2.98K |
| 2025-12-15 | Gilchrist Malcolm Ian Grant | Sell | 1.15K | $33.97 | 39.13K |
| 2025-12-15 | Gilchrist Malcolm Ian Grant | Sell | 1.44K | $45.33 | 65.05K |
| 2025-12-15 | Gilchrist Malcolm Ian Grant | Sell | 1.08K | $53.46 | 58.00K |
| 2025-12-15 | Gilchrist Malcolm Ian Grant | Sell | 132 | — | — |
| 2025-12-15 | Gilchrist Malcolm Ian Grant | Sell | 1.78K | — | — |
| 2025-12-15 | Gilchrist Malcolm Ian Grant | Sell | 1.14K | $72.91 | 83.19K |
| 2025-12-15 | Gilchrist Malcolm Ian Grant | Sell | 109 | $27.92 | 3.04K |
| 2025-12-15 | CHANG DEREK | Sell | 52 | $21.36 | 1.11K |
| 2025-12-15 | CHANG DEREK | Sell | 23.63K | $76.45 | 1.81M |
| 2025-12-15 | CHANG DEREK | Sell | 88.58K | $81.03 | 7.18M |
| 2025-12-15 | CHANG DEREK | Sell | 51 | $28.89 | 1.47K |
| 2025-12-15 | CHANG DEREK | Sell | 542 | $53.46 | 28.98K |
| 2025-12-15 | CHANG DEREK | Sell | 54 | $27.92 | 1.51K |
| 2025-12-15 | CHANG DEREK | Sell | 581 | $44.85 | 26.06K |
| 2025-12-15 | CHANG DEREK | Sell | 62.05K | — | — |
| 2025-12-15 | CHANG DEREK | Sell | 538 | $48.78 | 26.24K |
| 2025-12-15 | CHANG DEREK | Sell | 1.02K | — | — |
| 2025-12-15 | MALONE EVAN DANIEL | Sell | 2.82K | — | — |
| 2025-12-15 | MALONE EVAN DANIEL | Sell | 1.59K | — | — |
| 2025-12-15 | MALONE EVAN DANIEL | Sell | 1.15K | $33.97 | 39.13K |
| 2025-12-15 | DEEVY BRIAN | Sell | 6.52K | — | — |
| 2025-12-15 | DEEVY BRIAN | Sell | 2.61K | — | — |
| 2025-12-15 | DEEVY BRIAN | Sell | 542 | $53.46 | 28.98K |
| 2025-12-15 | DEEVY BRIAN | Sell | 581 | $44.85 | 26.06K |
| 2025-12-15 | DEEVY BRIAN | Sell | 576 | $33.97 | 19.57K |
| 2025-12-15 | DEEVY BRIAN | Sell | 81 | $20.86 | 1.69K |
| 2025-12-15 | DEEVY BRIAN | Sell | 781 | $50.88 | 39.74K |
| 2025-12-15 | DEEVY BRIAN | Sell | 72 | $20.03 | 1.44K |
| 2025-12-15 | DEEVY BRIAN | Sell | 717 | $45.33 | 32.50K |
| 2025-12-15 | DEEVY BRIAN | Sell | 51 | $28.89 | 1.47K |
| 2025-12-15 | DEEVY BRIAN | Sell | 570 | $72.91 | 41.56K |
| 2025-12-15 | DEEVY BRIAN | Sell | 54 | $27.92 | 1.51K |
| 2025-12-15 | CAREY CHASE | Sell | 5.12K | — | — |
| 2025-12-15 | CAREY CHASE | Sell | 219 | — | — |
| 2025-12-15 | BENNETT ROBERT R | Sell | 191.74K | — | — |
| 2025-12-15 | BENNETT ROBERT R | Sell | 100.00K | $78.57 | 7.86M |
| 2025-12-15 | BENNETT ROBERT R | Sell | 399.16K | — | — |
| 2025-12-15 | Wilm Renee L | Sell | 13.40K | — | — |
| 2025-12-15 | Wilm Renee L | Sell | 604 | $20.03 | 12.10K |
| 2025-12-15 | Wilm Renee L | Sell | 4.29K | $45.33 | 194.69K |
| 2025-12-15 | Wilm Renee L | Sell | 5.94K | — | — |
| 2025-12-15 | Wilm Renee L | Sell | 16.43K | $33.97 | 558.26K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 1.16K | $44.85 | 52.12K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 1.15K | $33.97 | 39.13K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 163 | $20.86 | 3.40K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 11.57K | — | — |
| 2025-12-15 | ROMRELL LARRY E | Sell | 5.16K | — | — |
| 2025-12-15 | ROMRELL LARRY E | Sell | 1.44K | $45.33 | 65.05K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 1.56K | $50.88 | 79.53K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 1.08K | $53.46 | 58.00K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 1.14K | $72.91 | 83.19K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 56 | — | — |
| 2025-12-15 | ROMRELL LARRY E | Sell | 144 | $20.03 | 2.88K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 103 | $28.89 | 2.98K |
| 2025-12-15 | ROMRELL LARRY E | Sell | 109 | $27.92 | 3.04K |
| 2025-12-09 | Wilm Renee L | Buy | 2.66K | — | — |
| 2025-12-09 | Wilm Renee L | Buy | 7.25K | — | — |
| 2025-12-09 | Wilm Renee L | Sell | 4.34K | $90.56 | 392.76K |
| 2025-12-09 | Wilm Renee L | Buy | 2.19K | — | — |
| 2025-12-09 | Wilm Renee L | Sell | 1.93K | $81.24 | 156.47K |
| 2025-12-09 | Wilm Renee L | Buy | 2.21K | — | — |
| 2025-12-09 | Wilm Renee L | Sell | 7.25K | — | — |
| 2025-12-09 | Wilm Renee L | Sell | 2.21K | — | — |
| 2025-12-09 | Wilm Renee L | Sell | 2.66K | — | — |
| 2025-12-09 | Wilm Renee L | Sell | 2.19K | — | — |
Institutional holders
Latest filed quarter: Q2 2026.
Institutions holding: 646, holders +16 vs prior quarter. Ownership 90.23%.
| Holder | Shares | Change | Change % | Value |
|---|---|---|---|---|
| BLACKROCK, INC. | 13.90M | -93.78K | -0.67% | 1.32B |
| VANGUARD CAPITAL MANAGEMENT LLC | 9.75M | -282.95K | -2.82% | 927.73M |
| JUPITER TOPCO LLC | 9.07M | 9.07M | New | 862.54M |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 8.90M | -449.64K | -4.81% | 846.85M |
| PRINCIPAL FINANCIAL GROUP INC | 8.00M | -937.77K | -10.50% | 760.80M |
| MORGAN STANLEY | 7.67M | -928.11K | -10.80% | 729.31M |
| BANK OF AMERICA CORP /DE/ | 6.22M | 1.65M | +36.28% | 591.46M |
| STATE STREET CORP | 5.32M | 235.31K | +4.63% | 506.18M |
| MANUFACTURERS LIFE INSURANCE COMPANY, THE | 5.31M | 646.00K | +13.85% | 505.30M |
| NAYA CAPITAL MANAGEMENT UK LTD | 5.29M | 859.79K | +19.41% | 503.15M |
| JERICHO CAPITAL ASSET MANAGEMENT L.P. | 5.25M | 0 | 0.00% | 499.33M |
| RUANE, CUNNIFF & GOLDFARB L.P. | 5.22M | -133.72K | -2.50% | 496.96M |
| SCHRODER INVESTMENT MANAGEMENT GROUP | 4.53M | 1.10M | +31.97% | 431.05M |
| DARSANA CAPITAL PARTNERS LP | 4.30M | 0 | 0.00% | 409.10M |
| SCULPTOR CAPITAL LP | 4.00M | -162.18K | -3.90% | 380.56M |
| GEODE CAPITAL MANAGEMENT, LLC | 3.99M | -89.18K | -2.19% | 378.48M |
| JENNISON ASSOCIATES LLC | 3.95M | 3.95M | New | 375.40M |
| D. E. SHAW & CO., INC. | 3.79M | 533.87K | +16.39% | 360.67M |
| STOCKBRIDGE PARTNERS LLC | 3.61M | 2.88M | +395.22% | 343.75M |
| T. ROWE PRICE INVESTMENT MANAGEMENT, INC. | 3.20M | -4.95M | -60.77% | 304.05M |
| AMUNDI | 2.43M | 1.67M | +219.64% | 231.04M |
| DORSAL CAPITAL MANAGEMENT, LP | 2.35M | 325.00K | +16.05% | 223.58M |
| MILLENNIUM MANAGEMENT LLC | 2.33M | 931.18K | +66.74% | 221.34M |
| WELLINGTON MANAGEMENT GROUP LLP | 2.28M | -328.37K | -12.59% | 216.82M |
| TIGER GLOBAL MANAGEMENT LLC | 2.28M | -403.44K | -15.04% | 216.78M |
Earnings and financials
Liberty Media Corporation (FWONK) trades at $89.38, with a market cap of $22.41B and a trailing P/E of 44.71. Revenue below is the annual history on file. It describes what the business has already reported. It is not a forecast and it is not a recommendation.
Financials
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 1783000000 | 1827000000 | 2022000000 | 1145000000 | 2136000000 | 2573000000 | 3222000000 | 3653000000 | 4482000000 |
Insights · Dividends · Forecast · Financials · Learn