LLYVB Intrinsic Valuation and Fundamental Analysis - Liberty Media Corp - Alpha Spread

Liberty Media Corp
OTC:LLYVB

Watchlist Manager
Liberty Media Corp Logo
Liberty Media Corp
OTC:LLYVB
Watchlist
Price: 42.25 USD Market Closed
Market Cap: 3.9B USD
Have any thoughts about
Liberty Media Corp?
Write Note

Intrinsic Value

The intrinsic value of one LLYVB stock under the Base Case scenario is 102.68 USD. Compared to the current market price of 42.25 USD, Liberty Media Corp is Undervalued by 59%.

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

LLYVB Intrinsic Value
102.68 USD
Undervaluation 59%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Liberty Media Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for LLYVB cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about LLYVB?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

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?

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 2B
Cash & Short-Term Investments 1.5B
Receivables 182m
Other Current Assets 363m
Non-Current Assets 8.8B
Long-Term Investments 37m
PP&E 825m
Intangibles 7B
Other Non-Current Assets 894m
Current Liabilities 1.2B
Accounts Payable 472m
Other Current Liabilities 742m
Non-Current Liabilities 3B
Long-Term Debt 2.9B
Other Non-Current Liabilities 173m
Efficiency

Earnings Waterfall
Liberty Media Corp

Revenue
3.7B USD
Cost of Revenue
-2.6B USD
Gross Profit
1.1B USD
Operating Expenses
-736m USD
Operating Income
403m USD
Other Expenses
-124m USD
Net Income
279m USD

Free Cash Flow Analysis
Liberty Media Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Liberty Media reported strong Q2 performance across its entities. SiriusXM saw improved self-pay net adds and expects solid margins for 2024. Formula One had year-to-date revenue up 29% with increased media rights and sponsorship revenue. The Atlanta Braves enjoyed revenue growth despite fewer home games, driven by new sponsorships and broadcasting revenue increases. Both SiriusXM and Formula One are pursuing growth opportunities, with Formula One expecting to maintain strong fan engagement and competitive racing, and substantial hospitality improvements. Liberty Media's strategic investments and focus on growth initiatives indicate a robust outlook for the future.

What is Earnings Call?
Fundamental Scores

LLYVB Profitability Score
Profitability Due Diligence

Liberty Media Corp's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
Positive Gross Profit
Exceptional 1-Year Revenue Growth
53/100
Profitability
Score

Liberty Media Corp's profitability score is 53/100. 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
Positive Net Debt
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

There are no price targets for LLYVB.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for LLYVB?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for LLYVB 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
Want to learn more about LLYVB dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

LLYVB Price
Liberty Media Corp

1M 1M
+7%
6M 6M
+8%
1Y 1Y
+41%
3Y 3Y
+28%
5Y 5Y
+28%
10Y 10Y
+28%
Annual Price Range
42.25
52w Low
28.38
52w High
42.25
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -17%
Shares Statistics
Market Capitalization 3.9B USD
Shares Outstanding 91 707 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Liberty Media Corp Logo
Liberty Media Corp

Country

United States of America

Industry

Media

Market Cap

3.9B USD

Dividend Yield

0%

Description

Liberty Media Corp is a US-based company operating in Media industry. The company is headquartered in Englewood, Colorado and currently employs 7,200 full-time employees. The company went IPO on 2013-01-11. Liberty Media Corporation operates and owns interests in a range of media, communications, and entertainment businesses. The Company’s businesses are attributed to three tracking stock groups: the Liberty SiriusXM Group, the Formula One Group, and the Liberty Live Group. Its Sirius XM Holdings segment operates two complementary audio entertainment businesses, SiriusXM and Pandora and Off-platform. SiriusXM features music, sports, entertainment, comedy, talk, news, traffic and weather channels and other content, as well as podcasts and infotainment services, in the United States on a subscription fee basis. SiriusXM’s packages include live, curated and certain exclusive and on-demand programming. Its Formula 1 segment is a global motorsports business that holds commercial rights with respect to the World Championship, an annual, approximately nine-month long, motor race-based competition. The company is also a provider of premium experiences at the world's sports and entertainment events.

Contact

COLORADO
Englewood
12300 Liberty Blvd
+17208755400
www.libertymedia.com

IPO

2013-01-11

Employees

7 200

Officers

See Also

Discover More
What is the Intrinsic Value of one LLYVB stock?

The intrinsic value of one LLYVB stock under the Base Case scenario is 102.68 USD.

Is LLYVB stock undervalued or overvalued?

Compared to the current market price of 42.25 USD, Liberty Media Corp is Undervalued by 59%.

Back to Top