TKO Group Holdings, Inc. (TKO)
Quantitative Summary
DeterministicTKO trades at 76.3x earnings — a 138% premium to its sector average of 32.1x — without a dominant ROIC-WACC spread. Strong operational fundamentals (Piotroski 7/9) with Altman Z of 1.9. DCF fair value of $867 implies 344% upside from current prices based on model assumptions.
Generated deterministically from quant metrics and financial statements. Not a recommendation.
Algorithmic Teardown
AI-GeneratedThe fundamental economics of TKO Group Holdings reveal a stark divergence between top-line momentum and capital efficiency. While revenue surged 68.8% year-over-year, the company's ability to generate value is constrained by an ROIC-WACC spread of -0.9%, indicating that current operations are destroying shareholder value relative to the cost of capital. The DuPont decomposition clarifies this weakness: a low asset turnover of 0.31x and modest equity multiplier of 1.68x suggest growth is being driven primarily by margin expansion rather than operational leverage or balance sheet strength, resulting in an ROE of only 2.1%. Although the Piotroski F-Score of 6/9 signals moderate financial health and a Beneish M-Score of -1.65 suggests low earnings manipulation risk, the Altman Z-Score of 1.9 flags potential distress given the company's high leverage profile relative to its asset base.
Valuation metrics present an extreme premium that appears disconnected from the underlying profitability drivers. The current P/E ratio of 90.2x significantly outpaces both historical norms and the sector average of 35.7x, implying the market is pricing in aggressive future expansion rather than current earnings power. This disconnect is highlighted by a DCF model projecting fair value at $1,463 with an implied upside of 625.4%, yet this valuation relies on negative ten-year free cash flow growth assumptions of -7.3%. The scenario suggests the market may be overcompensating for revenue velocity while ignoring the weak profitability factor (RMW) score of -0.261, which indicates that despite high gross margins near 60%, net returns remain insufficient to justify such a multiple in an absolute terms context.
Risk factors and alpha generation present mixed signals regarding future performance sustainability. The stock exhibits a strong Fama-French Alpha of 26.47% annually, suggesting it has historically outperformed its factor-matched peers, yet this momentum is counterbalanced by weak profitability characteristics and significant insider activity. Specifically, $34.48 million in net insider selling over the last ninety days introduces a notable divergence between management confidence and shareholder sentiment. While the value factor (HML) remains neutral at 0.030, indicating no specific tilt toward undervalued assets, the combination of negative ROIC spread, deteriorating profitability factors, and substantial executive divestiture warrants caution regarding whether current valuations can be sustained as revenue growth moderates.
Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.
DCF Sandbox
Interactive5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.
The growth rate the market implicitly expects over the next 10 years to justify today's price. Compare with historical growth of -3% YoY revenue.
Sensitivity Matrix
| TG ↓ / WACC → | 6% | 7.2% | 9.2% |
|---|---|---|---|
| 2% | $955 | $711 | $490 |
| 3% | $1255 | $867 | $561 |
| 4% | $1855 | $1121 | $660 |
Center = base case. Green = >10% upside, Red = >10% downside vs $204.59.
Pre-computed DCF: WACC=7.2%, terminal growth 3%. Fair value $867 (+343.7%). Not investment advice.
Valuation Context
Currently trading 85% above its 5-year average P/E of 46.9x.
Price Chart with Moving Averages
Quant Health Deep Dive
Profitability & Value Creation
✅ Conservative payout — room for dividend increases.
DuPont Analysis — ROE Decomposition
Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.
Balance Sheet Health
Insider Activity (Last 90 Days)
Open-market buys vs sells by company insiders. Source: yfinance.
Earnings Surprise History
EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.
Dividend History
| Date | Amount | Change |
|---|---|---|
| 2026-03-16 | $0.7800 | 0.0% |
| 2025-12-15 | $0.7800 | +2.6% |
| 2025-09-15 | $0.7600 | +100.0% |
| 2025-06-13 | $0.3800 | 0.0% |
| 2025-03-14 | $0.3800 | -90.2% |
| 2023-09-21 | $3.8600 | +3116.7% |
| 2023-06-14 | $0.1200 | 0.0% |
| 2023-03-14 | $0.1200 | 0.0% |
| 2022-12-14 | $0.1200 | 0.0% |
| 2022-09-14 | $0.1200 | 0.0% |
| 2022-06-14 | $0.1200 | 0.0% |
| 2022-03-14 | $0.1200 | 0.0% |
Dividend and split data from SEC filings and market data. Amounts are per share, not adjusted for splits. Source: yfinance.
Risk Profile
Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.
Underwater (Drawdown from Peak)
How far below the all-time high the price has been over time. Deeper = more pain for holders.
Rolling 60-Day Beta vs S&P 500 (VOO)
How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.
Fama-French 5-Factor Exposure
Academic factor model decomposition — what's really driving this stock's returns.
Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.
Fundamentals
Passive Flow Attribution
ETF Draft EffectWhen investors buy or sell ETFs like XLC or VOX, the fund manager is mechanically forced to buy or sell TKO shares regardless of TKO Group Holdings, Inc.'s individual fundamentals. We estimate $2.3B of passive capital is structurally linked to TKO through 8 tracked ETFs. Index rebalances and ETF creation/redemption cycles can create noticeable volume spikes unrelated to company news.
Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.
ETF Contagion Visualizer
Simulate a price drop in TKO Group Holdings, Inc. to visualize passive redemption contagion across ETFs and collateral stocks.
If TKO Group Holdings, Inc. (TKO) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies Facebook Inc. Class A (META) as the most exposed collateral stock, sharing 2 ETFs with TKO. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.
Contagion model based on shared ETF exposure and constituent weights across 27 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.
TKO Ownership Dynamics
Passive funds hold 1 in every 5 TKO shares, reducing daily market volatility.
TKO Group Holdings, Inc. (TKO) exerts notable gravity on the passive index market, currently representing 3.4% of the State Street Communication Services Select Sector SPDR ETF (XLC) and 0.8% of the VOX (VOX). Across 28 tracked ETFs, approximately 14M shares (18.4% of float) are held by passive funds and rarely trade on the open market. This level of passive ownership means index rebalances can create outsized volume events.
ETFs with Highest TKO Exposure
Float lock-up computed from 28 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).
TKO Institutional Volume Profile
252-day volume distribution by price level. The Point of Control (POC) marks — the price where the most institutional volume transacted — an implicit support/resistance floor.
The highest-volume price zone for TKO Group Holdings, Inc. over the past year sits near $186.40 (13% of 252-day volume). The current price of $204.59 trades 9.8% above this institutional floor — a sign of upside momentum, though a pullback to the POC zone is a common reversion target. The highly concentrated volume profile (13% at POC) indicates strong consensus on fair value — institutional participants have repeatedly transacted near this price.
Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.
TKO Capital Efficiency
How efficiently does TKO Group Holdings, Inc. convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.
TKO Group Holdings, Inc. converts 88% of its EBITDA into free cash flow, an exceptional conversion rate indicating an asset-light business model with minimal capital reinvestment drag. However, the ROIC-WACC spread is negative (-2.5%), suggesting reinvested capital is destroying shareholder value.
Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.
Fails-to-Deliver (FTD) History
SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.
| Date | Failed Shares | Close Price | Notional Value |
|---|---|---|---|
| 2026-05-13 | 369 | $183.33 | $67,648.77 |
| 2026-05-05 | 128 | $186.00 | $23,808 |
| 2026-05-04 | 139 | $185.95 | $25,847.05 |
| 2026-04-28 | 21,661 | $186.20 | $4.0M |
| 2026-04-24 | 6,583 | $186.26 | $1.2M |
| 2026-04-20 | 4,639 | $186.31 | $864,292.09 |
| 2026-04-17 | 3,069 | $184.44 | $566,046.36 |
| 2026-04-15 | 80 | $195.37 | $15,629.6 |
| 2026-04-14 | 80 | $195.47 | $15,637.6 |
| 2026-04-09 | 6,578 | $197.05 | $1.3M |
| 2026-04-07 | 6,093 | $197.02 | $1.2M |
| 2026-04-01 | 178,673 | $201.65 | $36.0M |
| 2026-03-25 | 7 | $193.48 | $1,354.36 |
| 2026-03-20 | 59 | $197.31 | $11,641.29 |
| 2026-03-13 | 2,678 | $201.27 | $539,001.06 |
| 2026-03-03 | 1,202 | $224.96 | $270,401.92 |
| 2026-02-17 | 624 | $206.75 | $129,012 |
| 2026-02-10 | 251 | $209.39 | $52,556.89 |
| 2026-02-09 | 1,148 | $211.90 | $243,261.2 |
| 2026-02-04 | 3,715 | $203.12 | $754,590.8 |
| 2026-02-02 | 10,736 | $202.58 | $2.2M |
| 2026-01-26 | 17 | $204.91 | $3,483.47 |
| 2026-01-21 | 24,157 | $203.41 | $4.9M |
| 2026-01-20 | 395 | $203.27 | $80,291.65 |
| 2026-01-06 | 73,455 | $203.65 | $15.0M |
| 2026-01-05 | 10 | $206.94 | $2,069.4 |
| 2026-01-02 | 64 | $209.00 | $13,376 |
| 2025-12-29 | 22,096 | $217.44 | $4.8M |
| 2025-12-22 | 6,453 | $213.44 | $1.4M |
| 2025-12-15 | 79,559 | $208.42 | $16.6M |
Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.
Price Correlations
Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.
| Peer | 252-Day (1Y) | 126-Day (6M) | Direction |
|---|---|---|---|
| WTGXX | NaN | NaN | |
| VRTPX | 0.395 | 0.423 | Moderate |
| EMR | 0.384 | 0.401 | Moderate |
| SARO | 0.363 | 0.355 | Moderate |
| BLK | 0.349 | 0.317 | Moderate |
| CCL | 0.347 | 0.335 | Moderate |
| J | 0.340 | 0.441 | Moderate |
| EGP | 0.336 | 0.448 | Moderate |
| TFC | 0.336 | 0.356 | Moderate |
| ECL | 0.334 | 0.319 | Moderate |
Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.
Compare TKO to Peers
Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.
SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.