Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Liberty Media Corp
Bear Case (25th pct.)
-64.4% vs price
Base Case (Median)
-60.0% vs price
Bull Case (75th pct.)
-49.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $55.63 | -39.0% | High (40%) |
| PE Comparable | $31.35 | -65.6% | Medium (25%) |
| Graham Number | $35.84 | -60.7% | Low (10%) |
| EV/EBITDA | $37.08 | -59.3% | Medium (20%) |
| EV/FCF | $49.56 | -45.7% | Medium (20%) |
| Earnings Power Value | $2.10 | -97.7% | Medium (50%) |
Based on 6 out of 7 methods, FWONK appears overvalued at the current price of $91.20. The base case fair value of $36.46 implies 60.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.