LiveOne Inc
NASDAQ:LVO

Watchlist Manager
LiveOne Inc Logo
LiveOne Inc
NASDAQ:LVO
Watchlist
Price: 1.22 USD 11.93% Market Closed
Market Cap: 116.7m USD
Have any thoughts about
LiveOne Inc?
Write Note

Relative Value

The Relative Value of one LVO stock under the Base Case scenario is 1.5 USD. Compared to the current market price of 1.22 USD, LiveOne Inc is Undervalued by 19%.

Relative 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.

LVO Relative Value
Base Case
1.5 USD
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
54
Median 3Y
0.9
Median 5Y
1.3
Industry
1.5
Forward
0.9
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-5.2
Industry
17.9
Forward
-13.3
vs History
23
vs Industry
13
Median 3Y
-6.8
Median 5Y
-10
Industry
11.5
vs History
4
vs Industry
Median 3Y
-15.2
Median 5Y
-25.2
Industry
15.7
vs History
vs Industry
0
Median 3Y
-7.3
Median 5Y
-6
Industry
1.7
vs History
90
vs Industry
51
Median 3Y
0.9
Median 5Y
1.3
Industry
1.6
Forward
0.9
vs History
95
vs Industry
36
Median 3Y
2.2
Median 5Y
3.5
Industry
3.3
vs History
28
vs Industry
0
Median 3Y
47.8
Median 5Y
-3.2
Industry
8.7
Forward
10
vs History
vs Industry
Median 3Y
-18.4
Median 5Y
-8.8
Industry
12.2
Forward
-22.9
vs History
23
vs Industry
12
Median 3Y
-8.8
Median 5Y
-11.3
Industry
10.6
vs History
14
vs Industry
5
Median 3Y
-6.7
Median 5Y
-12.4
Industry
13.4
vs History
80
vs Industry
15
Median 3Y
2.5
Median 5Y
3.5
Industry
1.4

Multiples Across Competitors

LVO Competitors Multiples
LiveOne Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
LiveOne Inc
NASDAQ:LVO
115.8m USD 0.9 -12.2 59.6 -27.6
US
Netflix Inc
NASDAQ:NFLX
388.6B USD 10.3 49.9 15.8 40.8
US
Walt Disney Co
NYSE:DIS
207.6B USD 2.3 41.8 14.2 20.2
LU
Spotify Technology SA
NYSE:SPOT
93.1B USD 5.9 127.4 90.6 104.5
NL
Universal Music Group NV
AEX:UMG
44.6B EUR 3.9 28.8 29.3 29.3
US
Live Nation Entertainment Inc
NYSE:LYV
30.7B USD 1.3 133.3 17.2 24.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
26.2B USD 0.7 -2.3 2.9 -158.9
US
TKO Group Holdings Inc
NYSE:TKO
24.5B USD 18.3 144.9 70.3 93
CN
Tencent Music Entertainment Group
NYSE:TME
20.2B USD 5.3 24.6 21.6 21.6
FR
Bollore SE
PAR:BOL
16.3B EUR 0.9 4.2 7.6 24.4
US
Warner Music Group Corp
NASDAQ:WMG
16.1B USD 2.5 37.6 15 20.1
P/E Multiple
Earnings Growth P/E to Growth
US
LiveOne Inc
NASDAQ:LVO
Average P/E: 65.8
Negative Multiple: -12.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
49.9
129%
0.4
US
Walt Disney Co
NYSE:DIS
41.8
378%
0.1
LU
Spotify Technology SA
NYSE:SPOT
127.4
N/A N/A
NL
Universal Music Group NV
AEX:UMG
28.8
70%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
133.3
132%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.3 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
144.9
185%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
24.6
116%
0.2
FR
Bollore SE
PAR:BOL
4.2
107%
0
US
Warner Music Group Corp
NASDAQ:WMG
37.6
116%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
LiveOne Inc
NASDAQ:LVO
Average EV/EBIT: 42.1
Negative Multiple: -27.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
40.8
114%
0.4
US
Walt Disney Co
NYSE:DIS
20.2
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
104.5
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.3
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -158.9 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
93
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.6
129%
0.2
FR
Bollore SE
PAR:BOL
24.4
200%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
20.1
47%
0.4

See Also

Discover More
Back to Top