investorscraft@gmail.com

Intrinsic ValueLiberty Live Group (LLYVA)

Previous Close$80.44
Intrinsic Value
Upside potential
Previous Close
$80.44

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

Liberty Live Group operates in the media and entertainment sector, focusing on live events, digital content distribution, and related services. The company's core revenue model is not explicitly detailed in available filings, but its association with Liberty Media suggests a strategic emphasis on leveraging intellectual property, broadcasting rights, and live experiences. Liberty Live Group likely benefits from synergies with other Liberty entities, positioning it within a competitive landscape dominated by large-scale media conglomerates and digital platforms. The absence of reported revenue in FY 2023 indicates the company may be in a developmental or transitional phase, with its market position still evolving. Its financials suggest a focus on long-term value creation rather than near-term profitability, aligning with Liberty Media's broader investment strategy in high-growth entertainment segments.

Revenue Profitability And Efficiency

Liberty Live Group reported no revenue for FY 2023, with a net loss of $142 million. The absence of revenue suggests the company is either pre-revenue or undergoing a restructuring phase. Operating cash flow was negative at $14 million, reflecting ongoing operational costs without offsetting income streams. Capital expenditures were negligible, indicating limited investment in physical assets during the period.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.0015 underscores its current lack of earnings power. With no revenue and significant net losses, capital efficiency metrics are not meaningful at this stage. The negative operating cash flow further highlights the company's reliance on external funding or parent-company support to sustain operations.

Balance Sheet And Financial Health

Liberty Live Group held $325 million in cash and equivalents against $1.56 billion in total debt, indicating a leveraged position. The debt-to-cash ratio suggests potential liquidity constraints, though the backing of Liberty Media may provide financial flexibility. The absence of capital expenditures implies a conservative approach to asset accumulation, possibly to preserve cash.

Growth Trends And Dividend Policy

No revenue growth trends are discernible given the lack of reported sales. The company did not issue dividends, aligning with its loss-making status and focus on reinvestment or strategic initiatives. Future growth will likely depend on the execution of its business model and market penetration in the competitive media landscape.

Valuation And Market Expectations

Valuation metrics are challenging to assess due to the absence of revenue and negative profitability. Market expectations may hinge on Liberty Live Group's strategic positioning within Liberty Media's broader portfolio and its ability to monetize live events or digital content in future periods.

Strategic Advantages And Outlook

Liberty Live Group's primary advantage lies in its affiliation with Liberty Media, which provides access to resources and industry expertise. The outlook remains uncertain until the company establishes a clear revenue model and demonstrates operational scalability. Success will depend on its ability to carve out a niche in the evolving media and entertainment sector.

Sources

10-K filing for FY 2023, Liberty Media investor relations

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