investorscraft@gmail.com

Intrinsic ValueLive Nation Entertainment, Inc. (0JVD.L)

Previous Close£143.60
Intrinsic Value
Upside potential
Previous Close
£143.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Live Nation Entertainment, Inc. is a dominant player in the global live entertainment industry, operating across three key segments: Concerts, Ticketing, and Sponsorship & Advertising. The company promotes and produces live music events, manages venues, and offers artist services, while its Ticketing segment, powered by Ticketmaster, serves as a leading platform for event ticketing and resale services. Live Nation’s Sponsorship & Advertising segment capitalizes on its extensive network of venues and digital platforms to deliver targeted marketing solutions for brands. The company’s vertically integrated model allows it to control the entire event lifecycle, from promotion to ticket sales, enhancing its competitive moat. With ownership or operation of over 250 venues worldwide, Live Nation holds a commanding position in the live events market, benefiting from high barriers to entry and strong brand recognition. Its strategic focus on scaling high-margin sponsorship and advertising revenue further strengthens its market leadership.

Revenue Profitability And Efficiency

Live Nation reported revenue of $23.16 billion in its latest fiscal year, with net income of $638.2 million, reflecting a net margin of approximately 2.8%. The company generated $1.73 billion in operating cash flow, demonstrating solid cash conversion despite significant capital expenditures of $675 million. Its ability to monetize live events and ancillary services underscores its operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $2.74 highlights its earnings power, supported by strong demand for live entertainment post-pandemic. Live Nation’s capital efficiency is evident in its ability to scale high-margin segments like Sponsorship & Advertising, while reinvesting in venue expansion and technology to sustain long-term growth.

Balance Sheet And Financial Health

Live Nation maintains a robust balance sheet with $6.11 billion in cash and equivalents, offset by $8.27 billion in total debt. Its liquidity position provides flexibility for strategic investments, though leverage remains a consideration. The company’s asset-light model in ticketing and sponsorship helps mitigate financial risk.

Growth Trends And Dividend Policy

Live Nation has prioritized reinvestment over dividends, with no dividend payouts in the latest period. Growth is driven by global expansion in live events, digital ticketing innovation, and increasing sponsorship revenue. The post-pandemic recovery in live entertainment demand positions the company for sustained top-line growth.

Valuation And Market Expectations

With a market capitalization of $33.08 billion, Live Nation trades at a premium, reflecting its market leadership and growth potential. Investors appear to price in strong future cash flows from its entrenched position in live events and ticketing, though its beta of 1.47 indicates higher volatility relative to the market.

Strategic Advantages And Outlook

Live Nation’s strategic advantages include its vertically integrated model, global venue network, and dominance in ticketing through Ticketmaster. The outlook remains positive, supported by pent-up demand for live experiences and scalable high-margin segments. Risks include regulatory scrutiny over ticketing practices and macroeconomic sensitivity.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount