Skip to main content

Market Overview

Liberty Media Offers Shares At A Discount To Get Funding For Formula 1 Acquisition

Liberty Media Offers Shares At A Discount To Get Funding For Formula 1 Acquisition

Wunderlich has maintained its Hold rating on Liberty Media Group (NASDAQ: LMCA), which brought more Formula 1 investors on board via $1.55 billion share sale at a discount.

Liberty issued shares of its Series C Liberty Media common stock at a price of $25.00 per share in connection with its acquisition of Formula 1. The $25 is a 19 percent discount to a $30.95 close on December 13.

The selling shareholders of Formula 1, led by CVC Capital Partners, will control near 39 percent of the new Formula One Group equity (the new Liberty post close). The new third party investors, including Coatue Management, LLC and the D.E. Shaw Group, will own approximately 26 percent.

Interestingly, the secondary sale was not a condition for the Formula 1 deal closing. In September, Liberty Media announced its decision to buy Formula 1 from a consortium of sellers, led by CVC, at an enterprise value of $8 billion and an equity value of $4.4 billion.

Meanwhile, analyst Matthew Harrigan said the market is not conferring near-term EBITDA multiples that fully recognize Formula 1's over-the-top/ augmented reality/virtual reality upside and other revenue drivers like pay TV and sponsorships.

Rating, Price Target And Valuation Commentary

The analyst, who has a price target of $31, noted that valuation assumptions off FTSE 100 provide $9.6 billion Formula 1 entity value, $6.4 billion equity value target in 2017 including new free cash flow.

Harrigan downgraded the stock to Hold in September, saying its stock price already largely reflects intermediate Formula 1 upside.

“Valuation sensitivities to revenue per race, total races, and post 2020 splits with the teams still show $45–$50 breakout potential,” Harrigan wrote in a note.

At last check, shares of Liberty Media were flat at $30.95.

Image Credit: By Morio - Own work, CC BY-SA 4.0, Wikimedia Commons

Latest Ratings for LMCA

Jan 2017FBR CapitalDowngradesOutperformMarket Perform
Jan 2017CitigroupDowngradesBuyNeutral
Sep 2016WunderlichDowngradesBuyHold

View More Analyst Ratings for LMCA
View the Latest Analyst Ratings


Related Articles (LMCA)

View Comments and Join the Discussion!

Posted-In: Analyst Color M&A News Financing Price Target Reiteration Topics Asset Sales Best of Benzinga

Latest Ratings

ICADGuggenheimInitiates Coverage On24.0
SMBKRaymond JamesUpgrades27.0
View the Latest Analytics Ratings
Don't Miss Any Updates!
News Directly in Your Inbox
Subscribe to:
Benzinga Premarket Activity
Get pre-market outlook, mid-day update and after-market roundup emails in your inbox.
Market in 5 Minutes
Everything you need to know about the market - quick & easy.
Fintech Focus
A daily collection of all things fintech, interesting developments and market updates.
Everything you need to know about the latest SPAC news.
Thank You

Thank you for subscribing! If you have any questions feel free to call us at 1-877-440-ZING or email us at