As of 2026-10-05, the Intrinsic Value of Liberty Media Corp (FWONA) is 127.36 USD. This FWONA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.39 USD, the upside of Liberty Media Corp is 52.70%.
The range of the Intrinsic Value is 78.24 - 304.13 USD
Based on its market price of 83.39 USD and our intrinsic valuation, Liberty Media Corp (FWONA) is undervalued by 52.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78.24 - 304.13 | 127.36 | 52.7% |
| DCF (Growth 10y) | 119.11 - 425.04 | 186.00 | 123.0% |
| DCF (EBITDA 5y) | 72.72 - 111.65 | 89.26 | 7.0% |
| DCF (EBITDA 10y) | 106.94 - 165.05 | 131.40 | 57.6% |
| Fair Value | 58.86 - 58.86 | 58.86 | -29.42% |
| P/E | 62.58 - 114.68 | 81.52 | -2.2% |
| EV/EBITDA | 34.96 - 68.50 | 47.66 | -42.8% |
| EPV | 18.52 - 28.50 | 23.51 | -71.8% |
| DDM - Stable | 25.75 - 103.79 | 64.77 | -22.3% |
| DDM - Multi | 71.99 - 228.37 | 109.82 | 31.7% |
| Market Cap (mil) | 20,898.37 |
| Beta | 0.77 |
| Outstanding shares (mil) | 250.61 |
| Enterprise Value (mil) | 24,587.37 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.22% |
| Cost of Debt | 5.51% |
| WACC | 7.50% |