Skip to main content
Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
AGING Analysis Report
Jul 27, 2026
27 days ago · 100% complete
UNVERIFIED BASIS Generated before the data-freshness fixes of Aug 14, 2026 — treat as indicative.
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for Live Nation Entertainment, Inc. (LYV) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysisthe core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

Live Nation Entertainment, Inc.

LYV NYSE
Communication Services · Entertainment
Beverly Hills, CA 90210, United States livenationentertainment.com Updated Jul 27, 11:46am
Price
$178.95
Market Cap
$41.2B
Employees
17,700
Beta
1.11
Avg Volume
2,384,760
CEO
Mr. Michael Rapino

Live Nation Entertainment, Inc. is a global live entertainment company that produces, promotes, and manages live events across multiple continents. Headquartered in Beverly Hills, California, it focuses on concerts, ticketing, artist management, and sponsorships. The company operates a large portfolio of venues, from clubs and theaters to arenas and outdoor amphitheaters, giving it direct control over event programming and fan experiences. Through its ticketing platforms, including Ticketmaster, Live Nation Entertainment, Inc. provides ticket sales, distribution, and access control solutions for concerts, sports, theater, and other live events. Its artist management operations represent a broad roster of performers, supporting touring, branding, and live event strategy. The company also partners with brands and sponsors, leveraging its audience reach to create integrated marketing campaigns at events and festivals. Overall, Live Nation Entertainment, Inc. plays a central role in the live music and events ecosystem, connecting artists, fans, venues, and corporate partners worldwide.

Runs with full report Generated: Jul 27, 2026 12:20am
Price Overview
Price at report time
$179.58
as of Jul 27, 12:39pm (27d ago)
Change · Jul 27
+2.34 (+1.32%)
Day Range
$178.64 – $180.76
52-Week Range
$125.34 – $188.00
50-Day MA
$173.41
200-Day MA
$155.53
Volume
142,456.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 27d).
Share Structure
Outstanding 232,691,458.00
Float 156,857,735.00
Free Float 67.4%
Normal free float — 67.4% of shares trade freely, ~32.6% held by insiders/institutions
Healthy float typical of established companies. Good liquidity for entering and exiting positions without major price impact.
Price History (1 Year)
Last updated: Jul 27, 2026 12:51pm (27d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jul 27, 2026 12:51pm (27d 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
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Jul 27, 2026 12:41pm
P/E Ratio (Price per dollar of earnings)
HEX
Stock Price / EPS (Diluted)
-738.50
Stock Price: $178.95
EPS (Diluted): -0.24
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
680.16
Stock Price: $178.95
Total Equity: $271.01M
Shares: 1,039,987,500
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
22.57
Market Cap: $41.25B
Total Debt: $10.40B
Cash: $7.09B
EBITDA: $1.97B
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$44.4B
Market Cap: $41.25B
Total Debt: $10.40B
Cash: $7.09B
P/S Ratio (Price per dollar of revenue)
HEX
Stock Price / Revenue Per Share
7.31
Stock Price: $178.95
Revenue: $25.20B
Shares: 1,039,987,500
EV/Sales (Total value vs revenue — works when P/E can't)
API
1.76
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
25.5%
Gross Profit: $6.44B
Revenue: $25.20B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
4.9%
Operating Income: $1.23B
Revenue: $25.20B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
-1.0%
Net Income: -$249.60M
Revenue: $25.20B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
-92.1%
Net Income: -$249.60M
Total Equity: $271.01M
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
23.1%
Operating Income: $1.23B
Tax Rate: 33.0%
Equity: $271.01M
Total Debt: $10.40B
Cash: $7.09B
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
1.00
Current Assets: $10.97B
Current Liabilities: $11.03B
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
38.39
Short-Term Debt: $755.39M
Long-Term Debt: $9.65B
Total Debt: $10.40B
Total Equity: $271.01M
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$24.23
Revenue: $25.20B
Shares: 1,039,987,500
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$0.26
Total Equity: $271.01M
Shares: 1,039,987,500
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$0.32
Operating CF: $1.40B
CapEx: -$1.06B
Shares: 1,039,987,500
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
Last Dividend: $0.00
Stock Price: $178.95
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: -$249.60M
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: Jul 27, 2026 12:41pm
Compares LYV 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.
Income Statement (Annual)
Last updated: Jul 27, 2026 12:51pm (27d ago)
Metric 2021 2022 2023 2024 2025
Revenue $6.3B $16.7B $22.7B $23.2B $25.2B
Cost of Revenue $4.4B $12.3B $17.3B $17.3B $18.8B
Gross Profit $1.9B $4.3B $5.5B $5.8B $6.4B
Operating Expenses $2.3B $3.6B $4.4B $5.0B $5.2B
Operating Income -$410.1M $701.0M $1.1B $813.5M $1.2B
Net Income -$650.9M $296.0M $563.3M $896.3M -$249.6M
EBITDA $11.7M $1.2B $1.8B $1.7B $2.0B
EPS $-3.09 $0.66 $1.38 $2.77 $-0.24
EPS (Diluted) $-3.09 $0.64 $1.37 $2.74 $-0.24
Balance Sheet (Annual)
Last updated: Jul 27, 2026 11:46am (27d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $4.9B $5.6B $6.2B $6.1B $7.1B
Total Current Assets $6.7B $8.2B $9.6B $9.3B $11.0B
Total Assets $14.4B $16.5B $19.1B $19.6B $22.9B
Current Liabilities $6.9B $8.3B $10.0B $9.4B $11.0B
Long-Term Debt $6.8B $6.9B $7.1B $7.9B $9.6B
Total Liabilities $14.0B $15.7B $17.6B $17.7B $21.1B
Total Equity -$582.7M -$367.6M -$17.1M $173.3M $271.0M
Retained Earnings -$3.3B -$3.0B -$2.4B -$1.5B -$1.0B
Cash Flow (Annual)
Last updated: Jul 27, 2026 12:51pm (27d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $1.8B $1.8B $1.4B $1.7B $1.4B
Capital Expenditure -$152.7M -$347.2M -$438.6M -$646.6M -$1.1B
Free Cash Flow $1.6B $1.5B $932.2M $1.1B $333.6M
Acquisitions (net) -$384.3M -$257.2M -$17.5M -$98.3M -$80.0M
Net Debt Issued / (Repaid) -$109.7M -$45.8M -$730.6M -$2.0B -$2.0B
Dividends Paid
Stock Buybacks $0 $0 -$23.5M
Net Change in Cash $2.3B $724.6M $626.6M -$132.8M $1.0B
Growth Trends (YoY %)
Last updated: Jul 27, 2026 12:51pm (27d ago)
Metric 2022 2023 2024 2025
Revenue Growth +166.1% +36.4% +1.8% +8.8%
Gross Profit Growth +127.1% +25.6% +6.8% +10.5%
Operating Income Growth +271.0% +50.1% -22.7% +51.5%
Net Income Growth +145.5% +90.3% +59.1% -127.8%
EBITDA Growth +10,211.1% +46.9% -3.4% +15.3%
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable not yet run 17 computed · 6 not applicable · 1 not yet run
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 LYV — it's generated by the pipeline (market-narrative step).
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-07-27 12:50:40
Verdict Overvalued given decelerating peak-quarter revenue, GAAP loss, and unresolved DOJ overhang — fair value $150-160 vs $179; avoid or trim, revisit only on antitrust resolution

The raw numbers tell a starker story than the synthesis lets on. LYV posted a 2025 GAAP net loss of $249.6M on $25.2B revenue — that's a full-year loss versus $896.3M net income in 2024, a swing of over $1.1B on just 8.8% revenue growth. Operating income actually rose to $1.23B from $813.5M, meaning the loss is being driven below the line — interest on $10.4B of gross debt, minority interests, or one-timers. FCF collapsed from what would imply ~$1.0B+ historically to $333.6M as capex ran $1.06B against $1.40B OCF. Book equity is $271M against a $41B market cap — the P/B of 680 isn't a quirk, it's the entire capital structure telling you shareholders are a thin sliver on top of debtholders and minority interests (Liberty Media's OCESA stake, artist earnouts, etc.).

The quarterly trajectory deserves more scrutiny than anyone gave it. Q3 is the tentpole: $7.65B/$451.8M in 2024 vs $8.15B/$521.5M in 2023 — Q3 revenue and earnings both went backwards YoY at the peak of the touring cycle. Q1 2025 was $3.38B rev / $23.2M NI vs Q1 2024 $3.80B / -$54.5M — revenue down 11% YoY in the seasonally weakest quarter. This is not a business "normalizing upward"; the top of the cycle looks like it printed in 2023, and 2025's full-year rev growth is being carried by mix/pricing, not attendance. The synthesis frames "53.9% implied FCF growth" as aggressive-but-plausible; I'd call it fantasy given FCF is decelerating at -40% CAGR and 2025 EPS just went negative.

The prior models are directionally right but under-weight the debt problem. Market Forces flags "unsustainable debt leverage" but Synthesis softens it to "high conviction required." At $10.4B debt / ~$2.7B trailing EBITDA (implied from EV/EBITDA of 22.6 on ~$46B EV), leverage is ~3.8x — manageable, but current ratio is 0.995 and equity is essentially zero. EV/EBITDA of 22.6x for a business with decelerating revenue, DOJ breakup risk, negative earnings, and cyclical exposure is where the disconnect lives. Compare to Madison Square Garden Entertainment or even Formula One — LYV trades at a monopoly multiple while facing an active DOJ suit to break up Ticketmaster (filed May 2024, ongoing). The Narrative layer correctly identifies "moderate durability" because the antitrust ceiling is real; I'd argue it's more binding than "moderate." A forced Ticketmaster divestiture removes the segment that generates the majority of margin.

The contrarian bull case worth stating: concerts are a genuine secular winner (experiences > goods), 2026 tour pipeline is reportedly strong, sponsorship/advertising is high-margin and growing, and a Trump-era DOJ may deprioritize the case or accept a consent decree that preserves the core business. Insider activity is neutral-to-slightly-negative (awards vesting, small sales, no meaningful buying at $179) — no insight there. But at 7.3x sales and 22.6x EBITDA with $10.4B debt, negative GAAP earnings, decelerating peak-quarter revenue, and a live antitrust case, you are paying a premium multiple for a business whose numbers are moving the wrong way. The synthesis's "High Conviction Required" is analyst-speak for "we can't defend this price but don't want to say sell." I'll say it: the setup is asymmetric to the downside. Fair value on a normalized 15-17x EV/EBITDA (still generous for the regulatory overhang) with ~$2.7B EBITDA implies EV of ~$43B, equity value ~$36B after net debt of ~$3.3B, or ~$155/share. A bear case with Ticketmaster remedies and margin compression to 3-4% net gets you to $120s. Upside case requires the DOJ to disappear AND 2026 to reaccelerate — possible, not probable.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-07-27 12:51:01
Verdict Broadly agree with Opus — LYV is overvalued at $179, though I’m less bearish on the business trajectory and would set fair value around $155-165 rather than implying a sharper fundamental deterioration.

What jumps out to me is not “structural decline,” but a business whose accounting earnings have become a poor shorthand for underlying operating health. Revenue moved from $22.75B in 2023 to $23.16B in 2024 and then $25.20B in 2025, so this is still a company adding real top-line dollars at scale, not one stalling out. More important, operating income did not deteriorate with the 2025 GAAP loss; it improved sharply to $1.23B from $813.5M in 2024 and above $1.05B in 2023. Gross profit also rose to $6.44B from $5.83B. That tells me the core engine — ticketing, sponsorship, and promotion economics in aggregate — is still expanding. The problem is capital intensity and below-the-line leakage: $1.40B of operating cash flow only turned into $333.6M of free cash flow because capex hit $1.06B, while the balance sheet remains thin with just $271M of book equity against $10.40B of debt. So my read is simpler than the headline loss suggests: this is an economically solid franchise carrying a valuation that assumes that operating gains will convert to equity value much more cleanly than they currently do.

The quarterly pattern also matters, but I read it differently from a “2023 was the peak” narrative. Yes, Q3 2024 was weaker than Q3 2023, with revenue down from $8.15B to $7.65B and net income down from $521.5M to $451.8M, and Q1 2025 revenue fell to $3.38B from $3.80B. But the intervening quarters were not broken: Q2 2024 revenue rose to $6.02B from $5.63B in Q2 2023, and Q4 2024 profit was positive $201.0M versus a loss of $248.7M in Q4 2023. That does not look like a business rolling over; it looks like a highly seasonal one with lumpy touring calendars and uneven comparables. The more durable concern is not demand collapse but margin ceiling. Annual operating margin was only 4.9% in 2025, despite record revenue, and free cash generation on $25.2B of sales was just 1.3%. At $41.25B market cap and 22.6x EV/EBITDA, the stock is priced as though these operating gains will mature into far better shareholder cash returns than the recent record shows.

On Opus specifically: I agree with the core valuation conclusion and with the statement that the 2025 GAAP loss should not be waved away. I also agree with Opus that 22.6x EV/EBITDA is too rich for a business carrying an active DOJ overhang and cyclical exposure. Where I disagree is the claim that “the top of the cycle looks like it printed in 2023” and that 2025 revenue growth is being carried by “mix/pricing, not attendance.” The data provided do not support that level of certainty. We have quarterly revenue and net income, not attendance, ticket volume, or segment mix. A down Q3 and down Q1 are real, but they coexist with full-year revenue growth to $25.20B and stronger operating profit. That is not evidence of a peak having definitively passed; it is evidence that post-reopening comps have gotten tougher and profitability has become more dependent on non-GAAP line items and capital allocation discipline. I also think Opus overstates debt distress. Net debt is roughly $3.3B after $7.09B of cash, which is meaningful but not existential relative to $1.23B of operating income and $1.40B of operating cash flow. The issue is not solvency; it is that equity holders are paying a premium multiple for a balance sheet and cash-flow profile that deserve a discount.

I agree with Opus’s observation that the market is effectively capitalizing Ticketmaster-like quality while underpricing the regulatory asymmetry. I also agree that the tiny insider sales and awards are close to meaningless. But I disagree with the framing that the setup is dramatically asymmetric to the downside unless one assumes a breakup. Without a severe regulatory remedy, this is still a scaled, cash-generating live-entertainment platform with rising gross profit and operating income, and that matters. My issue is narrower and more concrete: at $179, investors are paying for an outcome where the company sustains mid-to-high single-digit revenue growth, protects margins, and improves FCF conversion from $333.6M to something far closer to $1B. That is possible, but the current evidence does not justify paying up for it. A more sensible range is around 18-20x EBITDA for a business with modest growth, heavy seasonality, regulatory noise, and weak equity cushion, which gets me to an equity value closer to the mid-$150s than to $179.

A careful skeptic of both my view and Opus’s would say we are both overfitting messy post-COVID comparisons and underestimating how much accounting distortions, working capital swings, and venue investment can obscure normalized earnings power here. They would also say a company that can grow gross profit from $5.46B in 2023 to $6.44B in 2025 may deserve a premium even before free cash flow catches up, especially if 2026 touring calendars rebound. That is fair. But until the company proves that rising operating profit can consistently translate into materially better free cash flow and until the DOJ cloud is better bounded, I would not pay nearly $42B of equity value for that promise.

Grok Reading
Grok (xAI) reads the identical raw briefing blind — one of the Big-3 independent readings — and commits to its own verdict.
No Grok reading yet for LYV — it's generated by the pipeline (grok-critique step) alongside the other Big-3 seats, when a report is run on this ticker.
Advanced Analysis Forensic deep-dive · separate lenses
A separate, manually-run forensic pipeline (dilution, earnings quality, liquidity → two scored lenses → the play). Hasn't been run for this ticker yet.
Price Prediction
Unavailable View weakness chain →

Prediction unavailable. The value lens (ext-lens-value) has not run for LYV — needed for buy-below + conviction.

Community AI Feedback
No community reviews yet for LYV. 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
v1.1.562 · 9b2927c4 · 2026-08-22 16:52:06