|
Live Nation Entertainment, Inc. (LYV) DCF Valoración
US | Communication Services | Entertainment | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Live Nation Entertainment, Inc. (LYV) Bundle
¿Busca determinar el valor intrínseco de Live Nation Entertainment, Inc.? Nuestra calculadora DCF (LYV) integra datos del mundo real con extensas características de personalización, lo que le permite refinar sus pronósticos y mejorar sus estrategias de inversión.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11,548.0 | 1,861.2 | 6,268.4 | 16,681.3 | 22,749.1 | 31,421.7 | 43,400.6 | 59,946.2 | 82,799.5 | 114,365.2 |
| Revenue Growth, % | 0 | -83.88 | 236.8 | 166.11 | 36.38 | 38.12 | 38.12 | 38.12 | 38.12 | 38.12 |
| EBITDA | 866.9 | -1,120.4 | 45.3 | 1,207.7 | 1,845.3 | -2,301.2 | -3,178.6 | -4,390.3 | -6,064.0 | -8,375.8 |
| EBITDA, % | 7.51 | -60.2 | 0.72318 | 7.24 | 8.11 | -7.32 | -7.32 | -7.32 | -7.32 | -7.32 |
| Depreciation | 524.3 | 509.4 | 490.7 | 529.0 | 516.8 | 2,839.3 | 3,921.7 | 5,416.8 | 7,481.9 | 10,334.2 |
| Depreciation, % | 4.54 | 27.37 | 7.83 | 3.17 | 2.27 | 9.04 | 9.04 | 9.04 | 9.04 | 9.04 |
| EBIT | 342.6 | -1,629.8 | -445.4 | 678.7 | 1,328.5 | -5,140.5 | -7,100.3 | -9,807.1 | -13,545.9 | -18,710.0 |
| EBIT, % | 2.97 | -87.57 | -7.1 | 4.07 | 5.84 | -16.36 | -16.36 | -16.36 | -16.36 | -16.36 |
| Total Cash | 2,470.4 | 2,537.8 | 4,884.7 | 5,606.5 | 6,231.9 | 16,359.5 | 22,596.2 | 31,210.5 | 43,108.9 | 59,543.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,029.4 | 486.7 | 1,066.6 | 1,465.4 | 2,112.9 | 4,408.7 | 6,089.4 | 8,410.9 | 11,617.4 | 16,046.3 |
| Account Receivables, % | 8.91 | 26.15 | 17.01 | 8.78 | 9.29 | 14.03 | 14.03 | 14.03 | 14.03 | 14.03 |
| Inventories | 16.1 | 22.0 | 33.8 | 38.7 | 45.1 | 144.0 | 198.9 | 274.8 | 379.5 | 524.2 |
| Inventories, % | 0.13947 | 1.18 | 0.53962 | 0.23215 | 0.19843 | 0.45834 | 0.45834 | 0.45834 | 0.45834 | 0.45834 |
| Accounts Payable | 100.2 | 86.4 | 110.6 | 180.1 | 267.5 | 598.8 | 827.0 | 1,142.3 | 1,577.8 | 2,179.3 |
| Accounts Payable, % | 0.86801 | 4.64 | 1.76 | 1.08 | 1.18 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
| Capital Expenditure | -365.8 | -222.6 | -159.8 | -353.3 | -475.3 | -1,375.3 | -1,899.7 | -2,623.9 | -3,624.2 | -5,005.8 |
| Capital Expenditure, % | -3.17 | -11.96 | -2.55 | -2.12 | -2.09 | -4.38 | -4.38 | -4.38 | -4.38 | -4.38 |
| Tax Rate, % | 37.03 | 37.03 | 37.03 | 37.03 | 37.03 | 37.03 | 37.03 | 37.03 | 37.03 | 37.03 |
| EBITAT | 218.8 | -1,604.5 | -443.5 | 549.5 | 836.5 | -4,172.3 | -5,763.0 | -7,960.0 | -10,994.6 | -15,186.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -568.0 | -794.8 | -680.1 | 390.9 | 311.5 | -4,771.8 | -5,248.3 | -7,249.1 | -10,012.6 | -13,829.8 |
| WACC, % | 9.03 | 9.37 | 9.38 | 9.2 | 9.02 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -30,287.0 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -14,314 | |||||||||
| Terminal Value | -251,182 | |||||||||
| Present Terminal Value | -161,772 | |||||||||
| Enterprise Value | -192,059 | |||||||||
| Net Debt | 2,206 | |||||||||
| Equity Value | -194,265 | |||||||||
| Diluted Shares Outstanding, MM | 231 | |||||||||
| Equity Value Per Share | -841.06 |
What You Will Get
- Real LYV Financial Data: Pre-filled with Live Nation Entertainment’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Live Nation Entertainment’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Ticketing Data: Access detailed historical performance metrics and future sales projections for Live Nation Entertainment, Inc. (LYV).
- Adjustable Revenue Assumptions: Modify highlighted cells for ticket prices, event attendance, and sponsorship revenue.
- Real-Time Analytics: Instant updates to revenue forecasts, profit margins, and event profitability analysis.
- User-Friendly Interface: Intuitive charts and summaries to help visualize your financial insights for Live Nation Entertainment, Inc. (LYV).
- Designed for All Users: A straightforward layout tailored for investors, event organizers, and financial analysts.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Live Nation Entertainment data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Live Nation Entertainment’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator?
- User-Friendly Interface: Perfectly suited for both novice and seasoned users.
- Customizable Inputs: Adjust parameters easily to tailor your financial analysis.
- Real-Time Valuation: Watch Live Nation Entertainment's valuation update instantly as you modify inputs.
- Preloaded Data: Comes with Live Nation's actual financial metrics for immediate assessment.
- Preferred by Experts: Utilized by investors and analysts for informed decision-making.
Who Should Use This Product?
- Event Organizers: Create comprehensive analysis for ticket sales and event profitability.
- Corporate Finance Teams: Evaluate financial scenarios to inform strategic planning within the live entertainment sector.
- Consultants and Advisors: Deliver precise valuation insights for Live Nation Entertainment, Inc. (LYV) to clients.
- Students and Educators: Utilize real-time data for hands-on learning in financial modeling and event management.
- Music and Entertainment Fans: Gain insights into how companies like Live Nation are valued in the entertainment industry.
What the Template Contains
- Pre-Filled Data: Contains Live Nation Entertainment’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Evaluate Live Nation’s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing key valuation results.