Back to LYV Overview
NYQ · Valuation Lab
LYV
Live Nation Entertainment, Inc.
Last$183.52
Market cap42.8B
EV/EBITDA30.1x
Intrinsic value
$167.00
MoS -9.9% · Fairly Valued
Assuming 6.5% FCF margin and 9.4% Y1–5 growth.
Upside to price
EV (DCF)41.1B
Terminal share60%
Expected IV$182.25
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 60% of EV
PV of stage FCFs16.6B
PV of terminal value24.5B
Enterprise value41.1B
Net cash / (debt)-2.2B
Equity value38.9B
Intrinsic value / share$167.00
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 28.7B | 1.9B | 1.7B | 92.0% |
| Y2 | 31.4B | 2B | 1.7B | 84.7% |
| Y3 | 34.4B | 2.2B | 1.7B | 78.0% |
| Y4 | 37.6B | 2.4B | 1.8B | 71.8% |
| Y5 | 41.2B | 2.7B | 1.8B | 66.0% |
| Y6 | 43.1B | 2.8B | 1.7B | 60.8% |
| Y7 | 45.1B | 2.9B | 1.6B | 55.9% |
| Y8 | 47.3B | 3.1B | 1.6B | 51.5% |
| Y9 | 49.5B | 3.2B | 1.5B | 47.4% |
| Y10 | 51.8B | 3.4B | 1.5B | 43.6% |
| Terminal | — | — | 24.5B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.