Intrinsic value of Liberty Media Series A Liberty Formula O - FWONA

Previous Close

$30.82

  Intrinsic Value

$1,516

stock screener

  Rating & Target

str. buy

+999%

Previous close

$30.82

 
Intrinsic value

$1,516

 
Up/down potential

+999%

 
Rating

str. buy

We calculate the intrinsic value of FWONA stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.8

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  2.80
  3.02
  3.22
  3.40
  3.56
  3.70
  3.83
  3.95
  4.05
  4.15
  4.23
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.63
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.82
  4.84
  4.86
  4.87
  4.88
  4.90
Revenue, $m
  7,807
  8,042
  8,301
  8,583
  8,888
  9,217
  9,570
  9,948
  10,351
  10,781
  11,237
  11,721
  12,235
  12,778
  13,353
  13,960
  14,601
  15,277
  15,991
  16,743
  17,535
  18,370
  19,248
  20,173
  21,146
  22,170
  23,247
  24,380
  25,571
  26,823
Variable operating expenses, $m
  5,142
  5,194
  5,251
  5,313
  5,380
  5,453
  5,530
  5,614
  5,702
  5,797
  2,472
  2,579
  2,692
  2,811
  2,938
  3,071
  3,212
  3,361
  3,518
  3,683
  3,858
  4,041
  4,235
  4,438
  4,652
  4,877
  5,114
  5,364
  5,626
  5,901
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  5,142
  5,194
  5,251
  5,313
  5,380
  5,453
  5,530
  5,614
  5,702
  5,797
  2,472
  2,579
  2,692
  2,811
  2,938
  3,071
  3,212
  3,361
  3,518
  3,683
  3,858
  4,041
  4,235
  4,438
  4,652
  4,877
  5,114
  5,364
  5,626
  5,901
Operating income, $m
  2,664
  2,848
  3,050
  3,270
  3,508
  3,765
  4,040
  4,335
  4,649
  4,984
  8,765
  9,143
  9,543
  9,967
  10,415
  10,889
  11,389
  11,916
  12,473
  13,059
  13,677
  14,328
  15,014
  15,735
  16,494
  17,293
  18,133
  19,016
  19,945
  20,922
EBITDA, $m
  6,681
  6,883
  7,105
  7,346
  7,607
  7,889
  8,191
  8,514
  8,859
  9,227
  9,618
  10,032
  10,471
  10,936
  11,428
  11,948
  12,496
  13,075
  13,686
  14,330
  15,008
  15,722
  16,474
  17,266
  18,099
  18,975
  19,897
  20,866
  21,885
  22,957
Interest expense (income), $m
  0
  754
  791
  833
  879
  929
  984
  1,042
  1,105
  1,173
  1,244
  1,321
  1,402
  1,488
  1,580
  1,677
  1,779
  1,887
  2,001
  2,122
  2,249
  2,383
  2,524
  2,672
  2,829
  2,994
  3,167
  3,349
  3,541
  3,743
  3,955
Earnings before tax, $m
  1,911
  2,057
  2,217
  2,391
  2,579
  2,781
  2,998
  3,229
  3,477
  3,740
  7,444
  7,741
  8,055
  8,387
  8,738
  9,110
  9,502
  9,915
  10,351
  10,811
  11,295
  11,804
  12,341
  12,906
  13,501
  14,126
  14,784
  15,475
  16,202
  16,967
Tax expense, $m
  516
  555
  599
  646
  696
  751
  809
  872
  939
  1,010
  2,010
  2,090
  2,175
  2,265
  2,359
  2,460
  2,565
  2,677
  2,795
  2,919
  3,050
  3,187
  3,332
  3,485
  3,645
  3,814
  3,992
  4,178
  4,375
  4,581
Net income, $m
  1,395
  1,502
  1,618
  1,745
  1,882
  2,030
  2,188
  2,358
  2,538
  2,730
  5,434
  5,651
  5,880
  6,123
  6,379
  6,650
  6,936
  7,238
  7,556
  7,892
  8,245
  8,617
  9,009
  9,421
  9,855
  10,312
  10,792
  11,297
  11,828
  12,386

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  43,131
  44,433
  45,863
  47,421
  49,107
  50,925
  52,875
  54,963
  57,190
  59,562
  62,084
  64,759
  67,595
  70,597
  73,771
  77,125
  80,667
  84,405
  88,346
  92,501
  96,879
  101,489
  106,344
  111,454
  116,831
  122,488
  128,438
  134,696
  141,276
  148,193
Adjusted assets (=assets-cash), $m
  43,131
  44,433
  45,863
  47,421
  49,107
  50,925
  52,875
  54,963
  57,190
  59,562
  62,084
  64,759
  67,595
  70,597
  73,771
  77,125
  80,667
  84,405
  88,346
  92,501
  96,879
  101,489
  106,344
  111,454
  116,831
  122,488
  128,438
  134,696
  141,276
  148,193
Revenue / Adjusted assets
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
  0.181
Average production assets, $m
  17,768
  18,304
  18,894
  19,535
  20,230
  20,979
  21,782
  22,642
  23,560
  24,537
  25,576
  26,678
  27,846
  29,083
  30,390
  31,772
  33,231
  34,771
  36,395
  38,106
  39,910
  41,809
  43,809
  45,914
  48,129
  50,460
  52,911
  55,489
  58,199
  61,049
Working capital, $m
  -2,568
  -2,646
  -2,731
  -2,824
  -2,924
  -3,033
  -3,149
  -3,273
  -3,406
  -3,547
  -3,697
  -3,856
  -4,025
  -4,204
  -4,393
  -4,593
  -4,804
  -5,026
  -5,261
  -5,508
  -5,769
  -6,044
  -6,333
  -6,637
  -6,957
  -7,294
  -7,648
  -8,021
  -8,413
  -8,825
Total debt, $m
  14,650
  15,428
  16,281
  17,211
  18,218
  19,303
  20,468
  21,714
  23,044
  24,460
  25,965
  27,562
  29,255
  31,047
  32,942
  34,945
  37,059
  39,291
  41,644
  44,124
  46,738
  49,490
  52,388
  55,439
  58,649
  62,026
  65,579
  69,314
  73,243
  77,372
Total liabilities, $m
  25,749
  26,527
  27,380
  28,310
  29,317
  30,402
  31,567
  32,813
  34,143
  35,559
  37,064
  38,661
  40,354
  42,146
  44,041
  46,044
  48,158
  50,390
  52,743
  55,223
  57,837
  60,589
  63,487
  66,538
  69,748
  73,125
  76,678
  80,413
  84,342
  88,471
Total equity, $m
  17,382
  17,907
  18,483
  19,110
  19,790
  20,523
  21,309
  22,150
  23,048
  24,004
  25,020
  26,098
  27,241
  28,450
  29,730
  31,082
  32,509
  34,015
  35,604
  37,278
  39,042
  40,900
  42,857
  44,916
  47,083
  49,363
  51,761
  54,282
  56,934
  59,722
Total liabilities and equity, $m
  43,131
  44,434
  45,863
  47,420
  49,107
  50,925
  52,876
  54,963
  57,191
  59,563
  62,084
  64,759
  67,595
  70,596
  73,771
  77,126
  80,667
  84,405
  88,347
  92,501
  96,879
  101,489
  106,344
  111,454
  116,831
  122,488
  128,439
  134,695
  141,276
  148,193
Debt-to-equity ratio
  0.840
  0.860
  0.880
  0.900
  0.920
  0.940
  0.960
  0.980
  1.000
  1.020
  1.040
  1.060
  1.070
  1.090
  1.110
  1.120
  1.140
  1.160
  1.170
  1.180
  1.200
  1.210
  1.220
  1.230
  1.250
  1.260
  1.270
  1.280
  1.290
  1.300
Adjusted equity ratio
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403
  0.403

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  1,395
  1,502
  1,618
  1,745
  1,882
  2,030
  2,188
  2,358
  2,538
  2,730
  5,434
  5,651
  5,880
  6,123
  6,379
  6,650
  6,936
  7,238
  7,556
  7,892
  8,245
  8,617
  9,009
  9,421
  9,855
  10,312
  10,792
  11,297
  11,828
  12,386
Depreciation, amort., depletion, $m
  4,017
  4,035
  4,055
  4,076
  4,099
  4,124
  4,151
  4,180
  4,210
  4,243
  853
  889
  928
  969
  1,013
  1,059
  1,108
  1,159
  1,213
  1,270
  1,330
  1,394
  1,460
  1,530
  1,604
  1,682
  1,764
  1,850
  1,940
  2,035
Funds from operations, $m
  5,412
  5,537
  5,673
  5,821
  5,982
  6,154
  6,339
  6,537
  6,748
  6,973
  6,287
  6,540
  6,808
  7,092
  7,392
  7,709
  8,044
  8,397
  8,769
  9,162
  9,575
  10,011
  10,469
  10,952
  11,460
  11,994
  12,556
  13,146
  13,768
  14,421
Change in working capital, $m
  -70
  -78
  -85
  -93
  -100
  -108
  -116
  -124
  -133
  -141
  -150
  -159
  -169
  -179
  -189
  -200
  -211
  -223
  -235
  -247
  -261
  -275
  -289
  -304
  -320
  -337
  -354
  -373
  -392
  -412
Cash from operations, $m
  5,482
  5,614
  5,758
  5,914
  6,082
  6,262
  6,455
  6,661
  6,881
  7,114
  6,437
  6,699
  6,977
  7,271
  7,581
  7,909
  8,255
  8,620
  9,004
  9,409
  9,836
  10,285
  10,758
  11,256
  11,780
  12,331
  12,910
  13,519
  14,159
  14,833
Maintenance CAPEX, $m
  -576
  -592
  -610
  -630
  -651
  -674
  -699
  -726
  -755
  -785
  -818
  -853
  -889
  -928
  -969
  -1,013
  -1,059
  -1,108
  -1,159
  -1,213
  -1,270
  -1,330
  -1,394
  -1,460
  -1,530
  -1,604
  -1,682
  -1,764
  -1,850
  -1,940
New CAPEX, $m
  -487
  -537
  -589
  -642
  -695
  -749
  -804
  -860
  -918
  -977
  -1,039
  -1,102
  -1,168
  -1,237
  -1,308
  -1,382
  -1,459
  -1,540
  -1,624
  -1,712
  -1,803
  -1,899
  -2,000
  -2,105
  -2,215
  -2,330
  -2,451
  -2,578
  -2,711
  -2,850
Cash from investing activities, $m
  -1,063
  -1,129
  -1,199
  -1,272
  -1,346
  -1,423
  -1,503
  -1,586
  -1,673
  -1,762
  -1,857
  -1,955
  -2,057
  -2,165
  -2,277
  -2,395
  -2,518
  -2,648
  -2,783
  -2,925
  -3,073
  -3,229
  -3,394
  -3,565
  -3,745
  -3,934
  -4,133
  -4,342
  -4,561
  -4,790
Free cash flow, $m
  4,419
  4,485
  4,559
  4,643
  4,736
  4,839
  4,953
  5,075
  5,208
  5,352
  4,580
  4,744
  4,920
  5,106
  5,304
  5,514
  5,737
  5,972
  6,221
  6,485
  6,762
  7,056
  7,365
  7,691
  8,034
  8,396
  8,777
  9,178
  9,599
  10,043
Issuance/(repayment) of debt, $m
  696
  778
  854
  930
  1,007
  1,085
  1,165
  1,246
  1,330
  1,416
  1,505
  1,597
  1,693
  1,792
  1,895
  2,003
  2,114
  2,231
  2,353
  2,480
  2,613
  2,753
  2,898
  3,051
  3,210
  3,377
  3,552
  3,736
  3,928
  4,130
Issuance/(repurchase) of shares, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  696
  778
  854
  930
  1,007
  1,085
  1,165
  1,246
  1,330
  1,416
  1,505
  1,597
  1,693
  1,792
  1,895
  2,003
  2,114
  2,231
  2,353
  2,480
  2,613
  2,753
  2,898
  3,051
  3,210
  3,377
  3,552
  3,736
  3,928
  4,130
Total cash flow (excl. dividends), $m
  5,115
  5,263
  5,413
  5,573
  5,743
  5,924
  6,117
  6,322
  6,538
  6,768
  6,086
  6,342
  6,612
  6,898
  7,199
  7,517
  7,851
  8,203
  8,574
  8,965
  9,376
  9,808
  10,263
  10,741
  11,244
  11,773
  12,329
  12,913
  13,527
  14,173
Retained Cash Flow (-), $m
  -439
  -525
  -576
  -628
  -680
  -732
  -786
  -841
  -898
  -956
  -1,016
  -1,078
  -1,143
  -1,210
  -1,279
  -1,352
  -1,427
  -1,506
  -1,588
  -1,674
  -1,764
  -1,858
  -1,956
  -2,059
  -2,167
  -2,280
  -2,398
  -2,522
  -2,652
  -2,788
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  4,677
  4,738
  4,836
  4,945
  5,063
  5,192
  5,331
  5,480
  5,641
  5,812
  5,069
  5,264
  5,470
  5,688
  5,920
  6,165
  6,424
  6,697
  6,986
  7,291
  7,612
  7,950
  8,307
  8,682
  9,077
  9,493
  9,931
  10,392
  10,876
  11,385
Discount rate, %
  7.60
  7.98
  8.38
  8.80
  9.24
  9.70
  10.18
  10.69
  11.23
  11.79
  12.38
  13.00
  13.65
  14.33
  15.05
  15.80
  16.59
  17.42
  18.29
  19.20
  20.17
  21.17
  22.23
  23.34
  24.51
  25.74
  27.02
  28.37
  29.79
  31.28
PV of cash for distribution, $m
  4,346
  4,064
  3,799
  3,529
  3,255
  2,979
  2,704
  2,431
  2,165
  1,907
  1,404
  1,215
  1,037
  872
  723
  590
  473
  372
  287
  217
  161
  116
  82
  56
  38
  25
  16
  10
  6
  3
Current shareholders' claim on cash, %
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

The Liberty Media Group, through its subsidiaries, provides entertainment services. The company is based in Englewood, Colorado.

FINANCIAL RATIOS  of  Liberty Media Series A Liberty Formula O (FWONA)

Valuation Ratios
P/E Ratio 0
Price to Sales 0
Price to Book 0
Price to Tangible Book
Price to Cash Flow 0
Price to Free Cash Flow 0
Growth Rates
Sales Growth Rate -100%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate NaN%
Cap. Spend. - 3 Yr. Gr. Rate NaN%
Financial Strength
Quick Ratio NaN
Current Ratio NaN
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 0%
Ret/ On Assets - 3 Yr. Avg. 0%
Return On Total Capital 0%
Ret/ On T. Cap. - 3 Yr. Avg. 0%
Return On Equity 0%
Return On Equity - 3 Yr. Avg. 0%
Asset Turnover 0
Profitability Ratios
Gross Margin 0%
Gross Margin - 3 Yr. Avg. 0%
EBITDA Margin 0%
EBITDA Margin - 3 Yr. Avg. 0%
Operating Margin 0%
Oper. Margin - 3 Yr. Avg. 0%
Pre-Tax Margin 0%
Pre-Tax Margin - 3 Yr. Avg. 0%
Net Profit Margin 0%
Net Profit Margin - 3 Yr. Avg. 0%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

FWONA stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the FWONA stock intrinsic value calculation we used $7594 million for the last fiscal year's total revenue generated by Liberty Media Series A Liberty Formula O. The default revenue input number comes from 0001 income statement of Liberty Media Series A Liberty Formula O. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our FWONA stock valuation model: a) initial revenue growth rate of 2.8% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 7.6%, whose default value for FWONA is calculated based on our internal credit rating of Liberty Media Series A Liberty Formula O, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Liberty Media Series A Liberty Formula O.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of FWONA stock the variable cost ratio is equal to 67.1%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for FWONA stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Liberty Media Series A Liberty Formula O.

Corporate tax rate of 27% is the nominal tax rate for Liberty Media Series A Liberty Formula O. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the FWONA stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for FWONA are equal to 227.6%.

Life of production assets of 39 years is the average useful life of capital assets used in Liberty Media Series A Liberty Formula O operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for FWONA is equal to -32.9%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $16943 million for Liberty Media Series A Liberty Formula O - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 25.652 million for Liberty Media Series A Liberty Formula O is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Liberty Media Series A Liberty Formula O at the current share price and the inputted number of shares is $0.8 billion.

RELATED COMPANIES Price Int.Val. Rating
FWONA Liberty Media 30.82 1,676.57  str.buy
DIS Walt Disney 117.11 221.57  str.buy
LYV Live Nation En 54.50 53.08  hold
GOOGL Alphabet Cl A 1,071.05 2,744.29  str.buy
P Pandora Media 9.01 0.06  str.sell
VZ Verizon Commun 59.08 66.50  buy

COMPANY NEWS

▶ [$$] How John Malone Ranks Against Warren Buffett   [Nov-13-18 02:30PM  The Wall Street Journal]
▶ Inside John Malones World   [Nov-10-18 08:15AM  Barrons.com]
▶ Liberty Media: 3Q Earnings Snapshot   [06:50PM  Associated Press]
▶ [$$] Corporate week in review, September 22   [Sep-21-18 05:17AM  Financial Times]
▶ Breaking Down the Risks Facing Live Nation   [Sep-13-18 11:31AM  Motley Fool]
▶ [$$] Yerak's Take: Liberty Media Is Still Interested in iHeart   [Aug-14-18 12:51PM  The Wall Street Journal]
▶ Liberty Media: 2Q Earnings Snapshot   [10:54AM  Associated Press]
▶ [$$] iHeart Gets Court Approval to Hire Two Investment Banks   [Jul-26-18 04:09PM  The Wall Street Journal]
▶ John Malone is leaving film company Lionsgate's board   [Jul-17-18 09:32AM  American City Business Journals]
▶ [$$] A Bidding War Brews Over Bankrupt iHeartMedia   [Jul-09-18 07:44PM  The Wall Street Journal]
▶ [$$] A Bidding War Brews Over Bankrupt iHeartMedia   [06:23PM  The Wall Street Journal]
▶ [$$] It's a Dell Deal? Then Buyer Beware   [Jul-06-18 08:13PM  Barrons.com]
▶ [$$] A Low-Priced Way to Ride Sirius' High-Priced Shares   [Jun-29-18 02:20PM  Barrons.com]
▶ Miami Residents Mulling Roadblock Of F1 Race   [Jun-24-18 06:46PM  Forbes]
▶ [$$] Liberty Media Withdraws Offer for iHeartMedia   [Jun-22-18 03:50PM  The Wall Street Journal]
▶ Doubts Rev Up Over Miami Formula One Track   [Jun-20-18 04:47PM  Forbes]
▶ The Highest Paid CEOs   [06:31AM  Investopedia]
▶ Pandora: Time for a Little Radio Drama   [May-25-18 03:02PM  Barrons.com]
▶ Liberty Media: 1Q Earnings Snapshot   [May-10-18 11:35AM  Associated Press]
▶ Liberty Media: 1Q Earnings Snapshot   [11:32AM  Associated Press]
▶ [$$] Biswas's Take: Second iHeartMedia Bidder May Be Waiting in the Wings   [May-04-18 02:12PM  The Wall Street Journal]
▶ Why I'm Betting on the Atlanta Braves   [Mar-21-18 09:25AM  Motley Fool]
▶ iHeart Creditors Are Open to Bids Including Libertys   [Mar-16-18 04:55PM  Bloomberg]
▶ IHeartMedia Files for Bankruptcy With More Than $20B Debt   [Mar-15-18 03:45PM  Bloomberg Video]
▶ Braves revenue soared 47 percent in 2017   [09:10AM  American City Business Journals]

CONTACT US       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.