Valuation Live Nation Entertainment, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-23 pm EST			5-day change	1st Jan Change
139.18 ^USD	+0.46%		+4.21%	+7.47%

Jan. 23	Evercore ISI Adjusts Live Nation Entertainment Price Target to $160 From $150	MT
Jan. 09	UK targets ticket resellers with new rules to protect fans	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	15,061	15,682	26,363	15,781	21,365	32,095	32,095	-
Change	-	4.12%	68.11%	-40.14%	35.39%	50.22%	0%	-
Enterprise Value (EV) ¹	15,899	18,053	27,209	16,078	21,727	32,707	31,335	30,625
Change	-	13.54%	50.72%	-40.91%	35.14%	50.54%	-4.19%	-2.27%
P/E ratio	-3,574x	-9.05x	-38.7x	109x	68.3x	127x	52.9x	45.5x
PBR	13.1x	-33.1x	-44.6x	-42.7x	-1,248x	218x	26.4x	14.6x
PEG	-	-0x	0.6x	-1x	1x	-6.3x	0x	2.8x
Capitalization / Revenue	1.3x	8.43x	4.21x	0.95x	0.94x	1.38x	1.2x	1.11x
EV / Revenue	1.38x	9.7x	4.34x	0.96x	0.96x	1.41x	1.18x	1.06x
EV / EBITDA	16.9x	-17.8x	84x	11.4x	11.7x	15.5x	13.2x	11.6x
EV / EBIT	48.9x	-10.9x	-65.1x	22x	20.4x	32.4x	21.1x	18.3x
EV / FCF	31.8x	-13.9x	-239x	16.6x	18.7x	27.7x	21.4x	18.3x
FCF Yield	3.14%	-7.19%	-0.42%	6.01%	5.34%	3.62%	4.68%	5.47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-8.12	-3.09	0.64	1.37	1.094	2.63	3.059
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	11,548	1,861	6,268	16,681	22,749	23,176	26,648	28,913
EBITDA ¹	942.5	-1,016	323.9	1,407	1,862	2,114	2,381	2,630
EBIT ¹	324.8	-1,653	-417.9	732.1	1,066	1,009	1,485	1,677
Net income ¹	-4.882	-1,723	-650.9	296	563.3	517	795.6	884.5
Net Debt ¹	838.7	2,371	846	297	361.5	612.5	-759.4	-1,470
Reference price ²	71.47	73.48	119.69	69.74	93.60	139.18	139.18	139.18
Nbr of stocks (in thousands)	210,727	213,417	220,260	226,277	228,262	230,599	230,599	-
Announcement Date	2/27/20	2/25/21	2/23/22	2/23/23	2/22/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
LIVE NATION ENTERTAINMENT, INC.	127.16x	1.41x	15.47x	-.--%	32.09B
SONGCHENG PERFORMANCE DEVELOPMENT CO.,LTD	20.62x	7.73x	11.53x	+1.44%	3.12B
MADISON SQUARE GARDEN ENTERTAINMENT CORP.	18.74x	2.44x	11.26x	-.--%	1.74B
Average	55.51x	3.86x	12.75x	+0.48%	12.32B
Weighted average by Cap.	113.07x	1.99x	14.94x	+0.12%