Back to LLYVK Overview
NMS · Valuation Lab
LLYVK
Liberty Live Holdings, Inc.
Last$103.71
Market cap9.5B
EV/EBITDA-438.6x
Intrinsic value
$89.42
MoS -16.0% · Fairly Valued
Assuming 15.0% FCF margin and 35.2% Y1–5 growth.
Upside to price
EV (DCF)7B
Terminal share74%
Expected IV$95.59
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 74% of EV
PV of stage FCFs1.8B
PV of terminal value5.2B
Enterprise value7B
Net cash / (debt)-1.3B
Equity value5.7B
Intrinsic value / share$89.42
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 538.8M | 80.8M | 74.8M | 92.6% |
| Y2 | 728.4M | 109.3M | 93.6M | 85.7% |
| Y3 | 984.9M | 147.7M | 117.2M | 79.3% |
| Y4 | 1.3B | 199.7M | 146.6M | 73.4% |
| Y5 | 1.8B | 270M | 183.5M | 68.0% |
| Y6 | 2.1B | 317.6M | 199.8M | 62.9% |
| Y7 | 2.5B | 373.4M | 217.5M | 58.2% |
| Y8 | 2.9B | 439.2M | 236.7M | 53.9% |
| Y9 | 3.4B | 516.5M | 257.7M | 49.9% |
| Y10 | 4B | 607.4M | 280.5M | 46.2% |
| Terminal | — | — | 5.2B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.