Liberty Media Corp
OTC:LLYVB

Watchlist Manager
Liberty Media Corp Logo
Liberty Media Corp
OTC:LLYVB
Watchlist
Price: 95.5 USD Market Closed
Market Cap: 8.8B USD

Intrinsic Value

The intrinsic value of one LLYVB stock under the Base Case scenario is 24.77 USD. Compared to the current market price of 95.5 USD, Liberty Media Corp is Overvalued by 74%.

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

LLYVB Intrinsic Value
24.77 USD
Overvaluation 74%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Liberty Media Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about LLYVB?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is LLYVB valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Liberty Media Corp.

Explain Valuation
Compare LLYVB 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
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Liberty Media Corp

Current Assets 2.1B
Cash & Short-Term Investments 1.3B
Receivables 302m
Other Current Assets 468m
Non-Current Assets 14.3B
Long-Term Investments 33m
PP&E 827m
Intangibles 12.5B
Other Non-Current Assets 972m
Current Liabilities 1.7B
Accounts Payable 472m
Other Current Liabilities 1.2B
Non-Current Liabilities 6.8B
Long-Term Debt 5.1B
Other Non-Current Liabilities 1.7B
Efficiency

Free Cash Flow Analysis
Liberty Media Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Liberty Media Corp

Revenue
4B USD
Cost of Revenue
-2.7B USD
Gross Profit
1.3B USD
Operating Expenses
-825m USD
Operating Income
504m USD
Other Expenses
-282m USD
Net Income
222m USD
Fundamental Scores

LLYVB Profitability Score
Profitability Due Diligence

Liberty Media Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Operating Margin is Increasing
ROE is Increasing
47/100
Profitability
Score

Liberty Media Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

LLYVB Solvency Score
Solvency Due Diligence

Liberty Media Corp's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
52/100
Solvency
Score

Liberty Media Corp's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LLYVB Price Targets Summary
Liberty Media Corp

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

According to Wall Street analysts, the average 1-year price target for LLYVB is 127.56 USD with a low forecast of 109.36 USD and a high forecast of 153.48 USD.

Lowest
Price Target
109.36 USD
15% Upside
Average
Price Target
127.56 USD
34% Upside
Highest
Price Target
153.48 USD
61% 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

LLYVB News

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

The intrinsic value of one LLYVB stock under the Base Case scenario is 24.77 USD.

Is LLYVB stock undervalued or overvalued?

Compared to the current market price of 95.5 USD, Liberty Media Corp is Overvalued by 74%.

Back to Top