WallStSmart

Liberty Media Corporation Series C Liberty Formula One Common Stock (FWONK)vsTKO Group Holdings, Inc. (TKO)

VS

Smart Verdict

WallStSmart Research — data-driven comparison

TKO Group Holdings, Inc. generates 27% more annual revenue ($5.06B vs $3.99B). FWONK leads profitability with a 5.6% profit margin vs 4.5%. TKO appears more attractively valued with a PEG of 1.43. TKO earns a higher WallStSmart Score of 63/100 (C+).

FWONK

Hold

46

out of 100

Grade: D+

Growth: 7.3Profit: 4.5Value: 2.7Quality: 5.0
Piotroski: 2/9Altman Z: 1.93

TKO

Buy

63

out of 100

Grade: C+

Growth: 9.3Profit: 5.5Value: 4.3Quality: 4.0
Piotroski: 3/9Altman Z: 1.33
IV

Intrinsic Value Comparison

Multi-model valuation · Graham Formula

FWONKSignificantly Overvalued (-44.9%)

Margin of Safety

-44.9%

Fair Value

$58.69

Current Price

$87.68

$28.99 premium

UndervaluedFair: $58.69Overvalued

Intrinsic value data unavailable for TKO.

Key Strengths & Concerns

Side-by-side fundamental analysis

Key Strengths

FWONK2 strengths · Avg: 9.0/10
Revenue GrowthGrowth
59.1%10/10

Revenue surging 59.1% year-over-year

Price/BookValuation
3.0x8/10

Reasonable price relative to book value

TKO3 strengths · Avg: 8.7/10
EPS GrowthGrowth
63.0%10/10

Earnings expanding 63.0% YoY

Operating MarginProfitability
21.2%8/10

Strong operational efficiency at 21.2%

Revenue GrowthGrowth
25.9%8/10

Revenue surging 25.9% year-over-year

Areas to Watch

FWONK4 concerns · Avg: 3.5/10
P/E RatioValuation
38.8x4/10

Premium valuation, high expectations priced in

Altman Z-ScoreHealth
1.934/10

Grey zone — moderate risk

Return on EquityProfitability
7.8%3/10

ROE of 7.8% — below average capital efficiency

Profit MarginProfitability
5.6%3/10

5.6% margin — thin

TKO4 concerns · Avg: 3.0/10
Return on EquityProfitability
6.7%3/10

ROE of 6.7% — below average capital efficiency

Profit MarginProfitability
4.5%3/10

4.5% margin — thin

Debt/EquityHealth
1.473/10

Elevated debt levels

Piotroski F-ScoreQuality
3/93/10

Weak financial health signals

Comparative Analysis Report

WallStSmart Research

Bull Case : FWONK

The strongest argument for FWONK centers on Revenue Growth, Price/Book. Revenue growth of 59.1% demonstrates continued momentum.

Bull Case : TKO

The strongest argument for TKO centers on EPS Growth, Operating Margin, Revenue Growth. Revenue growth of 25.9% demonstrates continued momentum. PEG of 1.43 suggests the stock is reasonably priced for its growth.

Bear Case : FWONK

The primary concerns for FWONK are P/E Ratio, Altman Z-Score, Return on Equity.

Bear Case : TKO

The primary concerns for TKO are Return on Equity, Profit Margin, Debt/Equity. A P/E of 75.7x leaves little room for execution misses. Thin 4.5% margins leave little buffer for downturns.

Key Dynamics to Monitor

FWONK profiles as a hypergrowth stock while TKO is a growth play — different risk/reward profiles.

FWONK carries more volatility with a beta of 0.67 — expect wider price swings.

FWONK is growing revenue faster at 59.1% — sustainability is the question.

TKO generates stronger free cash flow (675M), providing more financial flexibility.

Bottom Line

TKO scores higher overall (63/100 vs 46/100) and 25.9% revenue growth. Both earn "Buy" and "Hold" ratings respectively — the choice depends on your investment horizon and risk tolerance.

This analysis is generated from publicly available financial data. Not financial advice.

Liberty Media Corporation Series C Liberty Formula One Common Stock

COMMUNICATION SERVICES · ENTERTAINMENT · USA

Formula One Group is dedicated to the motorsports business.

TKO Group Holdings, Inc.

COMMUNICATION SERVICES · ENTERTAINMENT · USA

TKO Group Holdings, Inc. is a sports and entertainment company. The company is headquartered in New York, New York.

Want to dig deeper into these stocks?