Formula One Group (FWONK) — DCF Valuation

Discounted Cash Flow intrinsic value with Bear, Base & Bull scenarios

Popular:

Formula One Group (FWONK)

View Full Profile →

Intrinsic Value (DCF)

Current$91.59

→

Intrinsic$46.93

-49%

$31.68$46.93$68.50

Growth 25%

Discount 10%

Terminal 3%

Current price reflects execution expectations above 25% growth — not unreasonable for quality businesses.

Range: Bear $32 → Bull $69. Current price implies expectations above the base case, closer to bull expectations.

Current price reflects assumptions at the upper end of our valuation range (bull case: $69).

Bull Case

Bull case ($69) with 30% growth, 9% discount rate

Bear Case

Bear case ($32) implies 65% downside at 20% growth, 12% discount
Trading 49% above base case — execution must exceed assumptions to justify
Price exceeds bull case ($69) — requires exceptional execution

Loading charts...

5-Year Free Cash Flow Projection

Year 1$1.14B

Year 2$1.42B

Year 3$1.77B

Year 4$2.22B

Year 5$2.77B

Terminal$40.77B

📐 Model Inputs

Growth Rate25.0%5Y CAGR (cascade: 5Y→3Y→TTM)

Discount Rate10.0%WACC estimate

Terminal Growth3.0%Perpetuity rate

Base Free Cash Flow$908.00MTTM actual

Bear g×0.8, r+2%

Base Historical CAGR

Bull g×1.2, r−1.5%

ℹ️

DCF estimates based on historical growth rates extrapolated forward. See FAQ below for full methodology.

Frequently Asked Questions

Is FWONK stock undervalued or overvalued?

🔴 OVERVALUED

FWONK trades at $91.59 vs. our DCF-derived intrinsic value of $46.93, implying -51% downside. Using a 10.0% WACC and 25.0% FCF growth assumption, the current price requires growth rates above our estimates to be justified. Even our bull case ($68.50) suggests limited upside.

What is FWONK's intrinsic value?

Using a 5-year DCF model: Base FCF of $908M, projected at 25.0% 5Y CAGR (best of revenue, EPS, or FCF growth, with 8% floor and 25% cap), discounted at 10.0% WACC, with 3.0% terminal growth. Terminal value calculated via Gordon Growth Model: TV = FCF₅ × (1+g) / (WACC−g). After deducting $-1.05B net debt and dividing by N/A shares: Bear $31.68 | Base $46.93 | Bull $68.50. Current price $91.59 implies -51% to base case.

How is FWONK's fair value calculated?

DCF Methodology:

① Project FCF years 1-5 using 25.0% growth derived from 5-year historical CAGR (best of revenue, EPS, or FCF growth, with 8% floor and 25% cap).

② Calculate terminal value at year 5 using perpetuity growth model with g=3.0%.

③ Discount all cash flows to PV using WACC=10.0%.

④ Sum PV of explicit period + PV of terminal value = Enterprise Value.

⑤ Subtract net debt, divide by shares outstanding.

Sensitivity analysis available above—adjust WACC ±2% or growth ±3% to stress-test the valuation.

Our Methodology

Institutional-grade research documentation

DCF Intrinsic Value Methodology

Eligibility gates, reinvestor-aware FCF normalization, WACC logic, and sensitivity analysis.

→

Formula One Group (FWONK) — DCF Valuation