LYV
Live Nation Entertainment Inc
Price:  
145.01 
USD
Volume:  
1,898,422.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LYV Intrinsic Value

34.50 %
Upside

What is the intrinsic value of LYV?

As of 2025-05-25, the Intrinsic Value of Live Nation Entertainment Inc (LYV) is 195.01 USD. This LYV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 145.01 USD, the upside of Live Nation Entertainment Inc is 34.50%.

The range of the Intrinsic Value is 140.18 - 330.20 USD

Is LYV undervalued or overvalued?

Based on its market price of 145.01 USD and our intrinsic valuation, Live Nation Entertainment Inc (LYV) is undervalued by 34.50%.

145.01 USD
Stock Price
195.01 USD
Intrinsic Value
Intrinsic Value Details

LYV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 140.18 - 330.20 195.01 34.5%
DCF (Growth 10y) 225.13 - 516.28 309.60 113.5%
DCF (EBITDA 5y) 229.33 - 267.04 249.76 72.2%
DCF (EBITDA 10y) 320.25 - 397.70 359.53 147.9%
Fair Value 20.80 - 20.80 20.80 -85.65%
P/E 85.69 - 154.69 117.02 -19.3%
EV/EBITDA 135.98 - 160.98 143.26 -1.2%
EPV 71.78 - 91.12 81.45 -43.8%
DDM - Stable 39.19 - 116.12 77.66 -46.4%
DDM - Multi 100.76 - 234.55 141.26 -2.6%

LYV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,945.39
Beta 1.02
Outstanding shares (mil) 234.09
Enterprise Value (mil) 33,195.13
Market risk premium 4.60%
Cost of Equity 8.33%
Cost of Debt 4.28%
WACC 7.57%