Previous Close | $143.94 |
Intrinsic Value | $2,846.49 |
Upside potential | +1,878% |
Data is not available at this time.
Live Nation Entertainment, Inc. is the world's leading live entertainment company, operating across three primary segments: Concerts, Ticketing, and Sponsorship & Advertising. The company dominates the live events industry by owning and operating venues, promoting concerts, and managing Ticketmaster, the largest global ticketing platform. Its vertically integrated model allows it to capture value at every stage of the live entertainment ecosystem, from artist promotion to fan engagement. Live Nation's market position is reinforced by its extensive network of over 300 venues and partnerships with major artists, enabling it to command significant pricing power and scale advantages. The company benefits from high barriers to entry due to its entrenched relationships with artists, venues, and sponsors, making it a critical intermediary in the live entertainment value chain. Its diversified revenue streams—spanning ticket sales, venue operations, and sponsorship deals—provide resilience against sector-specific downturns.
Live Nation reported revenue of $23.2 billion for FY 2024, with net income of $896 million, reflecting a net margin of approximately 3.9%. The company generated $1.7 billion in operating cash flow, demonstrating strong cash conversion from its high-volume, low-margin business model. Capital expenditures totaled $647 million, indicating ongoing investments in venue upgrades and technological enhancements to support its ticketing platform.
Diluted EPS stood at $2.74, driven by robust demand for live events post-pandemic. The company's capital efficiency is underscored by its ability to monetize its vast event portfolio and ticketing infrastructure, though margins remain thin due to the capital-intensive nature of live entertainment. Operating leverage is evident as fixed costs are spread across a growing revenue base.
Live Nation maintains a solid liquidity position with $6.1 billion in cash and equivalents, offset by $8.3 billion in total debt. The balance sheet reflects the company's ability to fund operations and growth initiatives, though leverage remains a consideration. The absence of dividends suggests a focus on reinvesting cash flows into expansion and debt management.
Growth is fueled by increasing global demand for live experiences, with the company leveraging its scale to expand into emerging markets and new entertainment formats. Live Nation does not pay dividends, opting instead to allocate capital toward strategic acquisitions, venue development, and technology upgrades to sustain its competitive edge.
The market values Live Nation for its dominant position in live entertainment and its ability to capitalize on the secular growth of experiential spending. Investors likely price in continued revenue expansion, though margin pressures from rising artist fees and operational costs could temper earnings growth.
Live Nation's strategic advantages include its unparalleled scale, proprietary data from Ticketmaster, and long-term artist contracts. The outlook remains positive, supported by pent-up demand for live events and the company's ability to innovate in digital ticketing and fan engagement. Risks include regulatory scrutiny and economic sensitivity of discretionary spending.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |