Is FWONA undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of Liberty Media Corp (FWONA) is 56.39 USD. This FWONA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.27 USD, the upside of Liberty Media Corp is -30.60%. This means that FWONA is overvalued by 30.60%.
The range of the Intrinsic Value is 36.64 - 126.29 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.64 - 126.29 | 56.39 | -30.6% |
| DCF (Growth 10y) | 56.37 - 189.96 | 85.97 | 5.8% |
| DCF (EBITDA 5y) | 31.10 - 45.38 | 38.58 | -52.5% |
| DCF (EBITDA 10y) | 48.47 - 74.04 | 60.98 | -25.0% |
| Fair Value | -3.01 - -3.01 | -3.01 | -103.70% |
| P/E | 6.52 - 14.17 | 10.35 | -87.3% |
| EV/EBITDA | 12.45 - 32.36 | 21.63 | -73.4% |
| EPV | 20.23 - 28.67 | 24.45 | -69.9% |
| DDM - Stable | (0.85) - (3.58) | (2.22) | -102.7% |
| DDM - Multi | 14.29 - 48.51 | 22.29 | -72.6% |
| Market Cap (mil) | 27,721.20 |
| Beta | 0.45 |
| Outstanding shares (mil) | 341.10 |
| Enterprise Value (mil) | 27,721.20 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.72% |
| Cost of Debt | 5.00% |
| WACC | 8.21% |