LYV
Live Nation Entertainment Inc
Price:  
94.00 
USD
Volume:  
1,446,505.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LYV Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Live Nation Entertainment Inc (LYV) is 297.57 USD. This LYV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.00 USD, the upside of Live Nation Entertainment Inc is %.

The range of the Intrinsic Value is 172.42 - 1,272.13 USD

94.00 USD
Stock Price
297.57 USD
Intrinsic Value
Intrinsic Value Details

LYV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 172.42 - 1,272.13 297.57 216.6%
DCF (Growth 10y) 217.27 - 1,502.84 364.38 287.6%
DCF (EBITDA 5y) 181.69 - 305.42 198.98 111.7%
DCF (EBITDA 10y) 214.61 - 365.77 241.75 157.2%
Fair Value 11.23 - 11.23 11.23 -88.05%
P/E 64.45 - 133.34 98.97 5.3%
EV/EBITDA 98.26 - 176.20 127.86 36.0%
EPV 66.56 - 92.02 79.29 -15.6%
DDM - Stable 28.35 - 193.73 111.04 18.1%
DDM - Multi 116.01 - 627.33 196.97 109.5%

LYV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,755.36
Beta 1.47
Outstanding shares (mil) 231.44
Enterprise Value (mil) 21,473.12
Market risk premium 4.60%
Cost of Equity 6.79%
Cost of Debt 4.31%
WACC 6.08%