Homepage

Liberty Live Group

LLYVK NASDAQ Categories PDF
Communication Services · Entertainment
Englewood, CO 80112, United States IPO 2023 libertymedia.com/tracking-stocks/liberty-live-group Updated Jun 26, 10:42am
Price
$102.82
Market Cap
$9.5B
Employees
300
Beta
0.97
Avg Volume
370,648
CEO
Chad Randall Hollingsworth
Business Description

Based in Englewood, Colorado, Liberty Live Group operates within the live entertainment industry.

Business History
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jun 21, 2026 7:58pm (5d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALC
Stock Price / EPS (Diluted)
-108.23
Stock Price: $102.82
EPS (Diluted): -0.95
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
-155.62
Stock Price: $102.82
Total Equity: -$49.08M
Shares: 91,845,284
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
-185.06
Market Cap: $9.46B
Total Debt: $1.67B
Cash: $1.06B
EBITDA: -$44.58M
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$8.2B
Market Cap: $9.46B
Total Debt: $1.67B
Cash: $1.06B
P/S Ratio (Price per dollar of revenue)
API
Stock Price / Revenue Per Share
20.00
Stock Price: $102.82
Revenue: $381.95M
Shares: 91,845,284
EV/Sales (Total value vs revenue — works when P/E can't)
API
21.60
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
13.3%
Gross Profit: $50.65M
Revenue: $381.95M
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
-12.7%
Operating Income: -$48.49M
Revenue: $381.95M
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
-22.8%
Net Income: -$86.97M
Revenue: $381.95M
ROE (Profit from shareholder equity)
CALC
Net Income / Total Equity
177.2%
Net Income: -$86.97M
Total Equity: -$49.08M
ROIC (Profit from all invested capital)
CALC
NOPAT / Invested Capital
-7.5%
Operating Income: -$48.49M
Tax Rate: 13.1%
Equity: -$49.08M
Total Debt: $1.67B
Cash: $1.06B
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
0.33
Current Assets: $629.46M
Current Liabilities: $1.90B
Debt/Equity (Leverage — debt vs equity)
CALC
Total Debt / Total Equity
-33.96
Short-Term Debt: $1.67B
Long-Term Debt: $0.00
Total Debt: $1.67B
Total Equity: -$49.08M
Rev/Share (Top-line per share)
CALC
Revenue / Shares Outstanding
$4.16
Revenue: $381.95M
Shares: 91,845,284
Book Value/Share (Net assets per share)
CALC
(Total Assets - Total Liabilities) / Shares
$-0.53
Total Equity: -$49.08M
Shares: 91,845,284
FCF/Share (Real cash generated per share)
CALC
(Operating Cash Flow + CapEx) / Shares
$-0.32
Operating CF: -$29.46M
CapEx: $0.00
Shares: 91,845,284
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $102.82
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: -$86.97M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares LLYVK against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Deep Analysis

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
4b Earnings Power Value — Floor value — worth with zero growth
4c Anchored PE — Industry PE adjusted for growth differential
4d Reverse DCF — What growth is the market pricing in?
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
4h Dividend Discount Model — For dividend/income stocks only
4i Book Value Analysis — For deep value / turnaround stocks only
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 21, 2026 7:58pm (5d ago)
Metric 2021 2022 2023 2024 2025
Revenue $0 $0 $0 $0 $382.0M
Cost of Revenue $0 $0 $0 $0 $331.3M
Gross Profit $0 $0 $0 $0 $50.6M
Operating Expenses $0 $0 $11.0M $11.0M $99.1M
Operating Income $0 $0 -$11.0M -$11.0M -$48.5M
Net Income $-358,000 $1.3M -$142.0M -$31.0M -$87.0M
EBITDA $-443,000 $491,000 -$170.0M -$12.0M -$44.6M
EPS $0.00 $0.00 $-1.55 $-0.34 $-0.95
EPS (Diluted)
Balance Sheet (Annual)
Last updated: Jun 21, 2026 7:58pm (5d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $0 $0 $305.0M $325.0M $1.1B
Total Current Assets $0 $0 $305.0M $325.0M $629.5M
Total Assets $664.0M $667.0M $1.2B $1.2B $1.9B
Current Liabilities $645.0M $0 $80.0M $3.0M $1.9B
Long-Term Debt $1.3B $920.0M $1.2B $1.6B $0
Total Liabilities $2.0B $920.0M $1.3B $1.6B $1.9B
Total Equity -$1.3B -$278.0M -$188.0M -$359.0M -$49.1M
Retained Earnings $0 $0 $0 $0 -$437.1M
Cash Flow (Annual)
Last updated: Jun 21, 2026 7:58pm (5d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow -$25.0M -$8.0M -$13.0M -$14.0M -$29.5M
Capital Expenditure $0 $0 $13.0M $0 $0
Free Cash Flow -$25.0M -$8.0M -$13.0M -$14.0M -$29.5M
Acquisitions (net) $0 $0 $1.0M -$3.0M -$3.3B
Debt Repayment
Dividends Paid
Stock Buybacks $0 $0 $0 -$3.0M $0
Net Change in Cash $0 $370.0M $305.0M $20.0M $220.5M
Analyst Estimates (Annual)
Last updated: Jun 26, 2026 10:42am (22h ago)
Metric 2027 2028 2029 2030
Revenue $426.5M
$426.5M – $426.5M
$456.4M
$456.4M – $456.4M
$489.1M
$489.1M – $489.1M
$524.7M
$524.7M – $524.7M
EBITDA $331.2M
$331.2M – $331.2M
$354.5M
$354.5M – $354.5M
$379.8M
$379.8M – $379.8M
$407.5M
$407.5M – $407.5M
Net Income -$262.7M
-$262.7M – -$262.7M
-$293.0M
-$293.0M – -$293.0M
-$308.7M
-$308.7M – -$308.7M
-$329.5M
-$329.5M – -$329.5M
EPS
Growth Trends (YoY %)
Last updated: Jun 21, 2026 7:58pm (5d ago)
Metric 2022 2023 2024 2025
Revenue Growth
Gross Profit Growth
Operating Income Growth +0.0% -340.8%
Net Income Growth +460.9% -11,090.7% +78.2% -180.5%
EBITDA Growth +210.8% -34,723.2% +92.9% -271.5%
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for LLYVK — it's generated by the pipeline (market-narrative step).
Community AI Feedback
No community reviews yet for LLYVK. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30