FWONA Relative Valuation - Liberty Media Corp

Watchlist Manager

Watchlist

Price: 81.47 USD 2.09%

Market Cap: $20.4B

	Liberty Media Corp NASDAQ:FWONA	US

Multiples-Based Value

The Multiples-Based Value of one FWONA stock under the Base Case scenario is 68.35 USD. Compared to the current market price of 81.47 USD, Liberty Media Corp is Overvalued by 16%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

FWONA Multiples-Based Value

Base Case

Overvaluation 16%

Multiples-Based Value

Price $81.47

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Liberty Media Corp NASDAQ:FWONA	20.4B USD	6.2	50.1	24.5	40.4
US		Comcast Corp NASDAQ:CMCSA	100.8B USD	0.8	5.1	5	8.8
ZA	M	MultiChoice Group Ltd JSE:MCG	53.1B ZAR	1.1	44.5	14.2	14.2
US		Charter Communications Inc NASDAQ:CHTR	28.1B USD	0.5	5.7	5.6	9.3
CN	C	China Satellite Communications Co Ltd SSE:601698	139.4B CNY	52.7	315.8	307.4	307.4
CA		Shaw Communications Inc TSX:SJR.B	20.2B CAD	3.7	27.5	10	19.7
BE	T	Telenet Group Holding NV F:T4I	11.7B EUR	4.3	13.8	12.2	34.7
DE	K	Kabel Deutschland Holding AG XHAM:KD8	8.3B EUR	3.8	30.5	11.2	21.8
CA		Quebecor Inc TSX:QBR.B	13.1B CAD	2.3	14.9	8	12.5
US		Sirius XM Holdings Inc NASDAQ:SIRI	7.9B USD	0.9	9.8	6.7	8.6
US		Liberty Broadband Corp NASDAQ:LBRDA	7.4B USD	14.1	-2.8	117.7	117.7

				Revenue Growth	P/S to Growth
US		Liberty Media Corp NASDAQ:FWONA	Average P/S: 8.2 6.2	8%	0.8
US		Comcast Corp NASDAQ:CMCSA	0.8	1%	0.8
ZA	M	MultiChoice Group Ltd JSE:MCG	1.1	4%	0.3
US		Charter Communications Inc NASDAQ:CHTR	0.5	1%	0.5
CN	C	China Satellite Communications Co Ltd SSE:601698	52.7	N/A	N/A
CA		Shaw Communications Inc TSX:SJR.B	3.7	1%	3.7
BE	T	Telenet Group Holding NV F:T4I	4.3	N/A	N/A
DE	K	Kabel Deutschland Holding AG XHAM:KD8	3.8	N/A	N/A
CA		Quebecor Inc TSX:QBR.B	2.3	3%	0.8
US		Sirius XM Holdings Inc NASDAQ:SIRI	0.9	1%	0.9
US		Liberty Broadband Corp NASDAQ:LBRDA	14.1	4%	3.5

				Earnings Growth	PEG
US		Liberty Media Corp NASDAQ:FWONA	Average P/E: 51.8 50.1	5%	10
US		Comcast Corp NASDAQ:CMCSA	5.1	-7%	N/A
ZA	M	MultiChoice Group Ltd JSE:MCG	44.5	48%	0.9
US		Charter Communications Inc NASDAQ:CHTR	5.7	20%	0.3
CN	C	China Satellite Communications Co Ltd SSE:601698	315.8	N/A	N/A
CA		Shaw Communications Inc TSX:SJR.B	27.5	-1%	N/A
BE	T	Telenet Group Holding NV F:T4I	13.8	N/A	N/A
DE	K	Kabel Deutschland Holding AG XHAM:KD8	30.5	N/A	N/A
CA		Quebecor Inc TSX:QBR.B	14.9	10%	1.5
US		Sirius XM Holdings Inc NASDAQ:SIRI	9.8	12%	0.8
US		Liberty Broadband Corp NASDAQ:LBRDA	Negative Multiple: -2.8	4%	N/A

				EBITDA Growth	EV/EBITDA to Growth
US		Liberty Media Corp NASDAQ:FWONA	Average EV/EBITDA: 47.5 24.5	16%	1.5
US		Comcast Corp NASDAQ:CMCSA	5	0%	N/A
ZA	M	MultiChoice Group Ltd JSE:MCG	14.2	N/A	N/A
US		Charter Communications Inc NASDAQ:CHTR	5.6	2%	2.8
CN	C	China Satellite Communications Co Ltd SSE:601698	307.4	N/A	N/A
CA		Shaw Communications Inc TSX:SJR.B	10	0%	N/A
BE	T	Telenet Group Holding NV F:T4I	12.2	N/A	N/A
DE	K	Kabel Deutschland Holding AG XHAM:KD8	11.2	N/A	N/A
CA		Quebecor Inc TSX:QBR.B	8	4%	2
US		Sirius XM Holdings Inc NASDAQ:SIRI	6.7	2%	3.3
US		Liberty Broadband Corp NASDAQ:LBRDA	117.7	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
US		Liberty Media Corp NASDAQ:FWONA	Average EV/EBIT: 54.1 40.4	25%	1.6
US		Comcast Corp NASDAQ:CMCSA	8.8	0%	N/A
ZA	M	MultiChoice Group Ltd JSE:MCG	14.2	N/A	N/A
US		Charter Communications Inc NASDAQ:CHTR	9.3	1%	9.3
CN	C	China Satellite Communications Co Ltd SSE:601698	307.4	N/A	N/A
CA		Shaw Communications Inc TSX:SJR.B	19.7	-1%	N/A
BE	T	Telenet Group Holding NV F:T4I	34.7	N/A	N/A
DE	K	Kabel Deutschland Holding AG XHAM:KD8	21.8	N/A	N/A
CA		Quebecor Inc TSX:QBR.B	12.5	-38%	N/A
US		Sirius XM Holdings Inc NASDAQ:SIRI	8.6	-1%	N/A
US		Liberty Broadband Corp NASDAQ:LBRDA	117.7	N/A	N/A

Liberty Media Corp
NASDAQ:FWONA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FWONA Competitors Multiples
Liberty Media Corp Competitors

See Also

Company

Help

Tools

Stocks

Liberty Media Corp NASDAQ:FWONA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FWONA Competitors Multiples Liberty Media Corp Competitors

See Also

Company

Help

Tools

Stocks

Liberty Media Corp
NASDAQ:FWONA

FWONA Competitors Multiples
Liberty Media Corp Competitors