Dashboard Market News Pricing Contact Us
Search 100,000+ stocks...
English EN
Deutsch DE Español ES
Sign Up
Log in

Formula One Group
OTC:LLYVB

Watchlist Manager
Formula One Group Logo
Formula One Group
OTC:LLYVB
Watchlist
Price: 102.53 USD Market Closed
Market Cap: $9.4B
Write Note Create Alert Ask AI

DCF Value

The DCF Value for Formula One Group (LLYVB) under the Base Case is hidden USD. Compared with the current market price of 102.53 USD, the stock appears hidden .

Key assumptions
LLYVB DCF Value
LOCKED
Unlock

DCF Model

DCF Assumptions
Revenue Growth 6.5%
Operating Margin 15.7%19.5%
Cash Flow Conversion 80%
Forecast Period 10 years
Model Settings
Template via FCFF
Discount Rate 7.7%
Exit Multiple 20.9x EV/EBIT
Valuation Result
DCF Value per Share
LOCKED
Unlock
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue LLYVB Research

Summary
LLYVB intrinsic value, competitors valuation, and company profile.
DCF Valuation
LLYVB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LLYVB stock valuation using valuation multiples.
Wall St Estimates
LLYVB price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
LLYVB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financials
Discount Rate
Other Formula One Group listings:
OTC • USD
FWONB
 NASDAQ • USD
LLYVA
 NASDAQ • USD
FWONK
 NASDAQ • USD
LLYVK
 NASDAQ • USD
FWONA
 LSE • USD
0JUJ
 F • EUR
LM0F
 F • EUR
LM0D
ALPHA SPREAD
Follow us
Join 359,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Valuation Backtest Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.