Liberty Media Corp
NASDAQ:FWONA

Watchlist Manager
Liberty Media Corp Logo
Liberty Media Corp
NASDAQ:FWONA
Watchlist
Price: 92.8 USD 0.29% Market Closed
Market Cap: 31.7B USD
Have any thoughts about
Liberty Media Corp?
Write Note

Intrinsic Value

The intrinsic value of one FWONA stock under the Base Case scenario is 30.42 USD. Compared to the current market price of 92.8 USD, Liberty Media Corp is Overvalued by 67%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FWONA Intrinsic Value
30.42 USD
Overvaluation 67%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Liberty Media Corp

What is Valuation History?
Compare FWONA to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A downturn in the automotive sector or a shift away from car-based audio consumption could erode SiriusXM’s subscriber growth, reducing a key revenue pillar for Liberty Media.

Formula 1’s revenue is heavily dependent on race scheduling and global television deals, so disruptions in international sporting events or unfavorable contract negotiations could significantly dent its profitability.

Complex tracking stock structures and frequent spinoffs may create investor confusion and volatility, potentially obscuring true asset values and elevating the cost of capital.

Bull Theses

SiriusXM’s strong brand loyalty and expanding content slate could maintain robust subscriber growth, driving sustained cash flow for Liberty Media’s core portfolio.

Formula 1’s global fan base and rising commercial partnerships position the sport to capture accelerating sponsorship revenue, strengthening Liberty Media’s long-term earnings potential.

Liberty Media’s proven track record of unlocking value through strategic investments and spinoffs may continue to generate shareholder returns and bolster its diversified revenue mix.

Show More Less
How do you feel about FWONA?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Liberty Media Corp

Provide an overview of the primary business activities
of Liberty Media Corp.

What unique competitive advantages
does Liberty Media Corp hold over its rivals?

What risks and challenges
does Liberty Media Corp face in the near future?

Has there been any significant insider trading activity
in Liberty Media Corp recently?

Summarize the latest earnings call
of Liberty Media Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Liberty Media Corp.

Provide P/S
for Liberty Media Corp.

Provide P/E
for Liberty Media Corp.

Provide P/OCF
for Liberty Media Corp.

Provide P/FCFE
for Liberty Media Corp.

Provide P/B
for Liberty Media Corp.

Provide EV/S
for Liberty Media Corp.

Provide EV/GP
for Liberty Media Corp.

Provide EV/EBITDA
for Liberty Media Corp.

Provide EV/EBIT
for Liberty Media Corp.

Provide EV/OCF
for Liberty Media Corp.

Provide EV/FCFF
for Liberty Media Corp.

Provide EV/IC
for Liberty Media Corp.

Show me price targets
for Liberty Media Corp made by professional analysts.

What are the Revenue projections
for Liberty Media Corp?

How accurate were the past Revenue estimates
for Liberty Media Corp?

What are the Net Income projections
for Liberty Media Corp?

How accurate were the past Net Income estimates
for Liberty Media Corp?

What are the EPS projections
for Liberty Media Corp?

How accurate were the past EPS estimates
for Liberty Media Corp?

What are the EBIT projections
for Liberty Media Corp?

How accurate were the past EBIT estimates
for Liberty Media Corp?

Compare the revenue forecasts
for Liberty Media Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Liberty Media Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Liberty Media Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Liberty Media Corp compared to its peers.

Compare the P/E ratios
of Liberty Media Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Liberty Media Corp with its peers.

Analyze the financial leverage
of Liberty Media Corp compared to its main competitors.

Show all profitability ratios
for Liberty Media Corp.

Provide ROE
for Liberty Media Corp.

Provide ROA
for Liberty Media Corp.

Provide ROIC
for Liberty Media Corp.

Provide ROCE
for Liberty Media Corp.

Provide Gross Margin
for Liberty Media Corp.

Provide Operating Margin
for Liberty Media Corp.

Provide Net Margin
for Liberty Media Corp.

Provide FCF Margin
for Liberty Media Corp.

Show all solvency ratios
for Liberty Media Corp.

Provide D/E Ratio
for Liberty Media Corp.

Provide D/A Ratio
for Liberty Media Corp.

Provide Interest Coverage Ratio
for Liberty Media Corp.

Provide Altman Z-Score Ratio
for Liberty Media Corp.

Provide Quick Ratio
for Liberty Media Corp.

Provide Current Ratio
for Liberty Media Corp.

Provide Cash Ratio
for Liberty Media Corp.

What is the historical Revenue growth
over the last 5 years for Liberty Media Corp?

What is the historical Net Income growth
over the last 5 years for Liberty Media Corp?

What is the current Free Cash Flow
of Liberty Media Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Liberty Media Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Liberty Media Corp

Current Assets 3.4B
Cash & Short-Term Investments 2.8B
Receivables 143m
Other Current Assets 376m
Non-Current Assets 8.7B
Long-Term Investments 31m
PP&E 825m
Intangibles 6.8B
Other Non-Current Assets 1.1B
Current Liabilities 1.4B
Accounts Payable 330m
Other Current Liabilities 1.1B
Non-Current Liabilities 3.2B
Long-Term Debt 3B
Other Non-Current Liabilities 277m
Efficiency

Free Cash Flow Analysis
Liberty Media Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Liberty Media Corp

Revenue
3.5B USD
Cost of Revenue
-2.5B USD
Gross Profit
1B USD
Operating Expenses
-773m USD
Operating Income
232m USD
Other Expenses
-317m USD
Net Income
-85m USD
Fundamental Scores

FWONA Profitability Score
Profitability Due Diligence

Liberty Media Corp's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
ROE is Increasing
Net Margin is Increasing
44/100
Profitability
Score

Liberty Media Corp's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

FWONA Solvency Score
Solvency Due Diligence

Liberty Media Corp's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
67/100
Solvency
Score

Liberty Media Corp's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FWONA Price Targets Summary
Liberty Media Corp

Wall Street analysts forecast FWONA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FWONA is 106.08 USD with a low forecast of 95.95 USD and a high forecast of 131.25 USD.

Lowest
Price Target
95.95 USD
3% Upside
Average
Price Target
106.08 USD
14% Upside
Highest
Price Target
131.25 USD
41% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for FWONA is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

FWONA Insider Trading
Buy and sell transactions by insiders

FWONA News

Other Videos
What is the Intrinsic Value of one FWONA stock?

The intrinsic value of one FWONA stock under the Base Case scenario is 30.42 USD.

Is FWONA stock undervalued or overvalued?

Compared to the current market price of 92.8 USD, Liberty Media Corp is Overvalued by 67%.

Back to Top