investorscraft@gmail.com

Intrinsic ValueLiveOne, Inc. (LVO)

Previous Close$0.57
Intrinsic Value
Upside potential
Previous Close
$0.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LiveOne, Inc. operates in the digital media and entertainment industry, specializing in live and on-demand audio and video streaming. The company generates revenue primarily through subscription services, advertising, and content licensing, targeting music enthusiasts and live event audiences. Its platform integrates music, podcasts, and live performances, positioning it as a niche player in the competitive streaming market dominated by giants like Spotify and Apple Music. LiveOne differentiates itself by focusing on exclusive live content and fostering artist-fan engagement through interactive features. The company’s market position is bolstered by strategic partnerships with artists and event organizers, though it faces challenges in scaling against well-capitalized competitors. Its ability to monetize niche audiences and leverage exclusive content remains critical to sustaining growth in a rapidly evolving sector.

Revenue Profitability And Efficiency

LiveOne reported revenue of $118.4 million for FY 2024, reflecting its ability to monetize its streaming platform. However, the company posted a net loss of $11.97 million, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at $6.85 million, suggesting some operational efficiency, though capital expenditures of $3.04 million highlight continued investments in content and technology.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.17 underscores its current lack of earnings power. While operating cash flow is positive, the net loss indicates that LiveOne’s capital efficiency remains suboptimal. The balance between content investment and monetization will be pivotal in improving earnings potential, particularly as the company scales its subscriber base and ad revenue.

Balance Sheet And Financial Health

LiveOne’s balance sheet shows $6.99 million in cash and equivalents against $8.55 million in total debt, indicating moderate liquidity constraints. The absence of dividends aligns with its focus on reinvesting cash flows into growth initiatives. The company’s financial health hinges on its ability to manage debt while funding expansion in a capital-intensive industry.

Growth Trends And Dividend Policy

LiveOne’s growth is driven by its streaming platform’s expansion, though profitability remains elusive. The company does not pay dividends, redirecting all cash flows toward content acquisition and technology upgrades. Future growth will depend on subscriber acquisition and retention, as well as leveraging exclusive content to differentiate itself in a crowded market.

Valuation And Market Expectations

With a market capitalization yet to be determined, LiveOne’s valuation will likely reflect investor confidence in its ability to achieve profitability. The streaming sector’s high competition and LiveOne’s niche focus suggest that market expectations are tempered, with growth potential weighed against execution risks.

Strategic Advantages And Outlook

LiveOne’s strategic advantages lie in its exclusive live content and artist partnerships, which could drive subscriber loyalty. However, the outlook remains uncertain due to intense competition and the need for sustained investment. Success will depend on scaling its user base and improving monetization efficiency, while navigating the challenges of a dynamic digital media landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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