Stock fact sheet · data as of
Liberty Live Group (LLYVK): fair value, margin of safety and Wheel Score
Communication Services · Entertainment · United States · Speculative / Distressed
Is LLYVK undervalued?
Liberty Live Group (LLYVK) closed at 99.66 on 16 Oct 2026. The GLS average fair value - the simple average of the 2 valuation models that produced a positive number - is 120.73, so the price sits 17% below it. 1 of the 2 models value the shares above the current price. A margin of safety between 10% and 30% is where most of the Sunday Scan candidates come from.
Only 2 of the nine models produced a value (DCF, 10 Cap); the others need a dividend, positive free cash flow or positive book value the company does not have yet, so the average rests on a narrow base.
The nightly engine files LLYVK under Speculative / Distressed - negative earnings or a Piotroski score of 3 or less - which caps its Wheel Score at 45 and keeps it out of the Sunday Scan.
Nine valuation models for LLYVK
Each model turns the latest filed numbers into a value per share; the GLS fair value is the simple average of the ones that produce a positive number. The last two rows are shown for reference and never enter the average. The Quote page lets you switch any model off and add your own margin of safety.
| Model | Value | vs price | What it measures |
|---|---|---|---|
| DCF | 73.79 | -26% | Present value of the projected free cash flows, discounted at the cost of capital |
| Graham Number | - | - | The most a defensive investor pays for the earnings and book value per share; no value tonight |
| Graham Growth | - | - | Graham's growth formula: EPS × (8.5 + 2 × growth), adjusted for bond yields; no value tonight |
| Lynch | - | - | EPS × the earnings growth rate (PEG of 1), growth capped at 25%; no value tonight |
| GLS Growth | - | - | EPS compounded ten years at the blended growth rate, discounted back at 15% a year; no value tonight |
| 10 Cap | 167.67 | +68% | Owner's earnings (operating cash flow less maintenance capex) capitalised at 10% |
| Payback Time | - | - | Eight years of compounded free cash flow: the price at which the business pays for itself; no value tonight |
| DDM | - | - | Dividend discount model: next year's dividend ÷ (10% − 3% growth); needs a dividend; no value tonight |
| EPV | - | - | Earnings power value: current EPS capitalised at 9% with no growth; no value tonight |
| Zombie (liquidation) | -13.98 | -114% | Current assets less all liabilities, per share: the balance-sheet floor. Not in the average |
| Wall St target | 0.0000 | -100% | Analysts' average 12-month price target. Not in the average |
Quality and financial health
Financial health is average - LLYVK passes 5 of the nine Piotroski tests, which falls one point short of the Sunday Scan's "6 or more" rule. The Financials tab on the Quote page shows which tests fail. The GLS Moat score is low at 3.4 out of 10, which says the ten-year record of revenue, earnings, margins and returns on capital has been inconsistent - growth and shocks rather than steady compounding.
Returns on capital are thin or negative - ROIC -5.4%, ROE 177.2%, ROA -4.6% - with debt at -33.96 times equity and a free-cash-flow yield of 8.3%.
Liberty Live Group pays no dividend, so the DDM model does not apply and a covered-call holder earns only the premium and any price gain. Revenue comes mainly from Product and Service, Other 100% (quarter Q2 FY2026).
Institutional ownership scores 8/10, insider activity 5/10 and Congressional trading 5/10 on the GLS smart-money scales.
| Piotroski F-score | 5 / 9 | ROIC | -5.4% |
|---|---|---|---|
| GLS Moat | 3.4 / 10 | ROE | 177.2% |
| Debt / equity | -33.96 | ROA | -4.6% |
| Free-cash-flow yield | 8.3% | Payout ratio | 0% |
| Institutions | 8 / 10 | Insiders · Congress | 5 · 5 / 10 |
Wheel Score 45: Weak
LLYVK scores 45 out of 100 on the Wheel Score, in the Weak band (under 50), capped at 45 because the engine files it as Speculative / Distressed. Value 20/25, Health 11/20, Moat 5/15, Premium 20/20, Stability 15/20. The score is not a judgement on the company; it says the price, quality and premium do not line up for selling puts on it today.
Implied volatility is 39% on the near-the-money contracts 20-60 days out - inside the 35-60% range the Wheel Score pays full marks for: enough premium to be worth selling, not so much that the risk is unpaid. Chain open interest is 5,018 contracts across all expiries - enough for the wheel at normal size.
Volume runs at 289k shares a day on a market cap of $9.2B, with a beta of 1.00; the Stability part of the Wheel Score gives that 15 of 20.
| Part | Points | From | |
|---|---|---|---|
| Value | 20 / 25 | 17% margin of safety | |
| Health | 11 / 20 | Piotroski 5/9 | |
| Moat | 5 / 15 | moat 3.4/10 | |
| Premium | 20 / 20 | implied volatility 39% | |
| Stability | 15 / 20 | 289k shares/day, $9.2B cap, beta 1.00 |
The Wheel Score ranks ~7,400 US stocks for selling cash-secured puts and covered calls; it is updated nightly and is not a recommendation. The walkthrough lesson shows how the score fits into a trade, start to finish.
Upcoming events
The next earnings report is due on 4 Nov 2026 (before the open), 19 days away; a 30-45-day put sold today would expire after it, which is worth weighing against the premium.
Earnings, dividend, IPO, split and economic calendars for the whole market, filterable to your watchlists.
Similar stocks in Entertainment
The 12 companies below are the closest to Liberty Live Group by market cap within the Entertainment industry, each with its own fact sheet; the Compare page puts up to eight of them side by side.
| Stock | Close | Fair value | MoS | Wheel | Mkt cap |
|---|---|---|---|---|---|
| LLYVA Liberty Live Group | 96.44 | 120.78 | +20% | 45Weak | $9.2B |
| MSGS Madison Square Garden Sports Corp. | 404.66 | 18.83 | -2049% | 53Fair | $9.7B |
| TKO TKO Group Holdings, Inc. | 172.38 | 215.97 | +20% | 80Prime | $12.6B |
| WMG Warner Music Group Corp. | 28.91 | 23.45 | -23% | 63Fair | $15.1B |
| CNK Cinemark Holdings, Inc. | 38.52 | 59.12 | +35% | 80Prime | $4.5B |
| VSNT Versant Media Group, Inc. Class A | 30.98 | 162.37 | +81% | 86Prime | $4.3B |
| ROKU Roku, Inc. | 152.57 | 104.70 | -46% | 47Weak | $20.2B |
| FWONA Formula One Group | 83.32 | 83.10 | -0% | 60Fair | $20.9B |
| FWONB Formula One Group | 85.00 | 69.04 | -23% | 33No options | $21.0B |
| MSGE Madison Square Garden Entertainment Corp. | 79.72 | 80.21 | +1% | 63Fair | $3.8B |
| SPHR Sphere Entertainment Co. | 103.98 | 144.60 | +28% | 45Weak | $3.7B |
| FWONK Liberty Media Corporation | 90.81 | 73.34 | -24% | 56Fair | $22.8B |
⚖ Compare LLYVK with 7 of them All Communication Services stocks →
Screen the whole market the same way
A free GLS Equity account gets you nightly fair value and the Wheel Score on ~7,400 US stocks, a watchlist, the scanner preview and the Sunday Scan - the same eight-rule screen, emailed every week. Pro adds the full put and call scanners, unlimited watchlists with alerts and the trade journal.
Start free See the Sunday ScanQuestions about LLYVK
Is LLYVK undervalued right now?
By the GLS models, moderately: at 99.66 the stock trades 17% below the average fair value of 120.73 (data as of 16 Oct 2026).
What is the Wheel Score of LLYVK and what does it mean?
LLYVK scores 45 out of 100 (Weak). The Wheel Score blends the margin of safety (25 points), Piotroski health (20), the GLS moat (15), the option premium on offer (20) and trading stability (20) into one number that ranks stocks for the wheel strategy - selling cash-secured puts, then covered calls if assigned. 80 and above is Prime, 65-79 Good, 50-64 Fair, under 50 Weak.
What is the GLS fair value for LLYVK?
120.73 per share as of 16 Oct 2026 - the simple average of the 2 valuation models (out of nine: DCF, Graham Number, Graham Growth, Lynch, GLS Growth, 10 Cap, Payback Time, DDM and EPV) that produced a positive value. The models run every night on the latest filings; the Quote page lets you switch any of them off and add a margin of safety of your own.
When does Liberty Live Group report earnings next?
The next earnings report is due on 4 Nov 2026 (before the open), 19 days from the data date of 16 Oct 2026. The Calendars page lists every upcoming report with its time of day.
Does LLYVK have listed options, and how liquid are they?
Yes. The nightly snapshot found 198 listed contracts with 5,018 open interest across all expiries and implied volatility of 39% on the near-the-money contracts. The Options scanner lists the cash-secured put and covered call set-ups with premium and annualised yield worked out.