DIS vs FWONA: Walt Disney and Liberty Media Corporation Series A Liberty Formula One compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- Walt Disney is the larger company, worth $183.7B, about 8.7 times Liberty Media Corporation Series A Liberty Formula One.
- Walt Disney grew revenue faster over the last year (+6.8% vs -30.4%).
- Walt Disney keeps more of each dollar of revenue as operating profit (18.4% vs 11.9%).
- On earnings, Walt Disney is the cheaper stock (16.9x vs 37.0x).
- Liberty Media Corporation Series A Liberty Formula One's price assumes faster free cash flow growth: about 9% a year, against 4% for Walt Disney (reverse DCF).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | DIS | FWONA |
|---|---|---|
| Market cap | $183.7B | $21.2B |
| Share price | $108.05 | $86.67 |
| Revenue (last fiscal year) | $94.4B | $4.5B |
| Free cash flow (last fiscal year) | $10.1B | $789M |
| Revenue growth, last year | +6.8% | -30.4% |
| Revenue growth per year, last 5 fiscal years | +8.8% | -20.8% |
| Operating margin | 18.4% | 11.9% |
| Net margin | 8.7% | 9.4% |
| Return on equity | 7.8% | 5.4% |
| P/E (trailing) | 16.9x | 37.0x |
| Price / free cash flow | 18.2x | 28.3x |
| EV / EBITDA | 14.1x | 19.6x |
| FCF growth the price implies | 3.8% | 8.9% |
| Dividend yield | 1.4% | — |
| Debt / equity | 0.80x | 0.98x |
| Fundamental grade | C | D |
| Superinvestors holding it | 0 | 7 |
| Insider purchases, last 12 months | 10 | 0 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
Walt Disney
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $67.4B | $2.0B | 11.5% |
| 2022 | $82.7B | $1.1B | 14.7% |
| 2023 | $88.9B | $4.9B | 14.5% |
| 2024 | $91.4B | $8.6B | 17.1% |
| 2025 | $94.4B | $10.1B | 18.6% |
Liberty Media Corporation Series A Liberty Formula One
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $11.4B | $2.0B | 17.3% |
| 2022 | $3.2B | $2.2B | 4.6% |
| 2023 | $3.6B | $2.0B | 7.4% |
| 2024 | $3.7B | $492M | 7.9% |
| 2025 | $4.5B | $789M | 12.9% |
Where the revenue comes from
Walt Disney · by segments, 2025
Entertainment Segment$42.5B44%
Experiences Segment$36.2B38%
Sports Segment$17.7B18%
Liberty Media Corporation Series A Liberty Formula One · by products, 2025
Motorsport$4.1B92%
Other$377M8%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open DIS in InvestinglyQuestions
Which is bigger, Walt Disney or Liberty Media Corporation Series A Liberty Formula One?
Walt Disney (DIS), at $183.7B against $21.2B.
Is DIS or FWONA cheaper?
By trailing P/E, Walt Disney (16.9x) is cheaper than Liberty Media Corporation Series A Liberty Formula One (37.0x). A lower multiple can also mean the market expects less growth.
Which grows faster, DIS or FWONA?
Walt Disney: revenue grew +6.8% over the last year, against -30.4%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.