As of 2024-07-27, the Intrinsic Value of Live Nation Entertainment Inc (LYV) is
287.93 USD. This LYV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.64 USD, the upside of Live Nation Entertainment Inc is
%.
The range of the Intrinsic Value is 168.78 - 1,129.18 USD
287.93 USD
Intrinsic Value
LYV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
168.78 - 1,129.18 |
287.93 |
207.5% |
| DCF (Growth 10y) |
212.55 - 1,333.66 |
352.43 |
276.4% |
| DCF (EBITDA 5y) |
184.44 - 305.71 |
201.90 |
115.6% |
| DCF (EBITDA 10y) |
216.35 - 364.83 |
243.78 |
160.3% |
| Fair Value |
11.23 - 11.23 |
11.23 |
-88.01% |
| P/E |
45.05 - 124.88 |
90.65 |
-3.2% |
| EV/EBITDA |
100.49 - 185.84 |
131.63 |
40.6% |
| EPV |
65.68 - 90.72 |
78.20 |
-16.5% |
| DDM - Stable |
27.67 - 176.71 |
102.19 |
9.1% |
| DDM - Multi |
112.90 - 570.86 |
189.65 |
102.5% |
LYV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21,672.04 |
| Beta |
1.39 |
| Outstanding shares (mil) |
231.44 |
| Enterprise Value (mil) |
21,389.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.91% |
| Cost of Debt |
4.31% |
| WACC |
6.16% |