FWONA
Liberty Media Corp
Price:  
93.21 
USD
Volume:  
164,416
United States | Entertainment

FWONA DCF Valuation - Growth Exit 5Y

-39.5 %
Upside

What is the DCF valuation of FWONA?

The Discounted Cash Flow (DCF) valuation of Liberty Media Corp (FWONA) is 56.42 USD. With the latest stock price at 93.21 USD, the upside of Liberty Media Corp based on DCF is -39.5%.

Is FWONA a buy or a sell?

Based on the latest price of 93.21 USD and our DCF valuation, Liberty Media Corp (FWONA) is a sell. Selling FWONA stocks now will result in a potential gain of 39.5%.

Range Selected
WACC / Discount Rate5.6% - 8.4%7.0%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price32.23 - 262.8356.42
Upside-65.4% - 182.0%-39.5%
93.21 USD
Stock Price
56.42 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

FWONA DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue3,6532,7823,0933,3723,8864,295
% Growth
13%-24%11%9%15%11%
Cost of goods sold(2,488)(1,800)(1,901)(1,969)(2,156)(2,263)
% of Revenue68%65%61%58%55%53%
Selling, G&A expenses(408)(311)(345)(377)(434)(480)
% of Revenue11%11%11%11%11%11%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(740)(564)(627)(683)(787)(870)
% of Revenue20%20%20%20%20%20%
Tax expense(47)(29)(59)(93)(137)(184)
Tax rate276%27%27%27%27%27%
Net profit(30)79160251372498
% Margin-1%3%5%7%10%12%