Discounted Cash Flow
Live Nation Entertainment, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $8.4b | $2.9m | $423.7m | 0.0% | $-0.23 |
| 2017 | $10.3b (23.7%) | $-6.0m (-304.5%) | $384.6m (-9.2%) | -0.1% (-265.2%) | $-0.48 (-108.7%) |
| 2018 | $10.8b (4.4%) | $60.2m (1101.6%) | $701.8m (82.5%) | 0.6% (1059.8%) | $-0.09 (81.3%) |
| 2019 | $11.5b (7.0%) | $69.9m (16.0%) | $146.2m (-79.2%) | 0.6% (8.4%) | $-0.02 (77.8%) |
| 2020 | $1.9b (-83.9%) | $-1.7b (-2567.5%) | $-1.3b (-987.1%) | -92.7% (-15410.2%) | $-8.12 (-40500.0%) |
| 2021 | $6.3b (236.8%) | $-650.9m (62.3%) | $1.6b (225.5%) | -10.4% (88.8%) | $-3.09 (61.9%) |
| 2022 | $16.7b (166.1%) | $296.0m (145.5%) | $1.5b (-8.8%) | 1.8% (117.1%) | $0.66 (121.4%) |
| 2023 | $22.7b (36.4%) | $563.3m (90.3%) | $932.2m (-37.2%) | 2.5% (39.5%) | $1.38 (109.1%) |
| 2024 | $23.2b (1.8%) | $896.3m (59.1%) | $1.1b (15.7%) | 3.9% (56.3%) | $2.77 (100.7%) |
| 2025 | $25.2b (8.8%) | $496.0m (-44.7%) | $333.6m (-69.1%) | 2.0% (-49.2%) | $-0.24 (-108.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.