Live Nation Entertainment Inc (LYV) is overvalued and Warner Bros. Discovery Inc (WBD) is overvalued.
Both trade above our estimate of their intrinsic value. WBD is the closer of the two: -47%, against -132% for LYV.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 9.6% values the shares at $73.24; the price of $169.84 is 132% above that value.
Leak Score 40/100 on 8 of 12 signals
Discounting its cash flows at 11.5% (average of 2 methods) values the shares at $21.02; the price of $30.83 is 47% above that value, and 69% of that value comes from beyond year five.
Leak Score 32/100 on 9 of 12 signals
| Metric | LYV | WBD |
|---|---|---|
| Verdict | Overvalued | Overvalued |
| Price | $169.84 | $30.83 |
| Intrinsic value | $73.24 | $21.02 |
| Margin of safety | -132% | -47% |
| Leak Score | 40/100 (8/12) | 32/100 (9/12) |
| Market cap | $40.0B | $77.4B |
| Revenue growth, 5 years | 68.4% | 28.5% |
| Operating margin | 5.6% | 7.0% |
| Net margin | -1.0% | -8.8% |
| Return on equity | -116.7% | -9.2% |
| Debt to equity | 137.04 | 0.98 |
| Forward P/E | 89.9x | 10779.7x |
| P/B | 480.6x | 2.4x |