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

LLYVK — Fair Value Analysis

Liberty Live Group

Current: $105.70Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$62.80

-40.6% vs price

Base Case (Median)

$84.36

-20.2% vs price

Bull Case (75th pct.)

$105.91

0.2% vs price

$62.80$84.36$105.91

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$41.24	-61.0%	High (40%)
EV/FCF	$127.47	20.6%	Medium (20%)

Interpretation

Based on 2 out of 8 methods, LLYVK appears fairly valued at the current price of $105.70. The base case fair value of $84.36 implies 20.2% 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.