Liberty Live Group (LLYVA) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

LLYVA — Fair Value Analysis

Liberty Live Group

Current: $101.89Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$62.95

-38.2% vs price

Base Case (Median)

$84.46

-17.1% vs price

Bull Case (75th pct.)

$105.97

4.0% vs price

$62.95$84.46$105.97

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$41.45	-59.3%	High (40%)
EV/FCF	$127.47	25.1%	Medium (20%)

Interpretation

Based on 2 out of 8 methods, LLYVA appears fairly valued at the current price of $101.89. The base case fair value of $84.46 implies 17.1% 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.