As of 2024-12-13, the Intrinsic Value of Liberty Media Corp (FWONA) is
91.22 USD. This FWONA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 85.66 USD, the upside of Liberty Media Corp is
6.50%.
The range of the Intrinsic Value is 53.69 - 333.14 USD
91.22 USD
Intrinsic Value
FWONA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
53.69 - 333.14 |
91.22 |
6.5% |
| DCF (Growth 10y) |
72.80 - 427.30 |
120.65 |
40.9% |
| DCF (EBITDA 5y) |
48.55 - 76.26 |
58.55 |
-31.6% |
| DCF (EBITDA 10y) |
65.76 - 105.84 |
80.44 |
-6.1% |
| Fair Value |
20.41 - 20.41 |
20.41 |
-76.17% |
| P/E |
13.42 - 24.15 |
18.22 |
-78.7% |
| EV/EBITDA |
29.69 - 48.69 |
38.92 |
-54.6% |
| EPV |
23.88 - 33.25 |
28.56 |
-66.7% |
| DDM - Stable |
10.64 - 77.71 |
44.17 |
-48.4% |
| DDM - Multi |
31.24 - 178.18 |
53.24 |
-37.9% |
FWONA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,162.09 |
| Beta |
0.32 |
| Outstanding shares (mil) |
340.44 |
| Enterprise Value (mil) |
29,424.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.16% |
| Cost of Debt |
5.00% |
| WACC |
6.87% |