Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock (LLYVK) — WACC Analysis

WACC Breakdown

Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock (LLYVK) has a weighted average cost of capital (WACC) of 7.0%. The cost of equity is 8.7%, derived from a beta of 0.94 and a risk-free rate of 4.7%. The after-tax cost of debt is 2.0%. The capital structure is 73.8% equity and 26.2% debt.

Interpretation

A WACC of 7.0% suggests that the market views Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock as relatively low-risk, with a lower cost of financing.

Investors can compare LLYVK's WACC of 7.0% against industry peers to gauge its relative financing costs. A beta of 0.94 reflects the stock's volatility relative to the broader market.

VALUATION

LLYVK WACC: 6.97% for Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock

Current inputs imply a 8.74% cost of equity and a 2.00% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

WACC Calculator

This advanced WACC calculator uses real-time 10-year Treasury rates from FRED, equity risk premiums from Damodaran research, and comprehensive company financial data from SEC EDGAR XBRL filings to provide institutional-grade cost of capital calculations for DCF analysis and investment valuation. Click the info icons next to each input to see detailed data sources and calculation methodologies.

[01]Current Market Data

Loading market data...

[02]

WACC Calculation Process

Market Data Loaded

Company Data Fetched

Beta Calculated (5Y)

Inputs Auto-Populated

WACC Calculated

[03]

Step 2: Enter Ticker Symbol

Quick search:

Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

Risk-Free Rate

4.30%

Beta

1.000

Market Risk Premium

4.23%

Pre-Tax Cost of Debt

5.00%

Tax Rate

21.00%

Equity Weight

70.00%

Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock Common Stock (LLYVK) WACC Results

Weighted Average Cost of Capital

6.97%

Cost of Equity

8.74%

Risk-Free Rate4.68%

Beta0.94

Market Risk Premium4.23%

Cost of Debt

2.00%

Pre-Tax Cost of Debt2.00%

Tax Rate0.00%

Tax Shield0.00%

Capital Structure

Equity: 73.79%($9071.64M)

Debt: 26.21%($3222.95M)

Equity Component

6.45%

73.79% × 8.74%

Debt Component

0.52%

26.21% × 2.00%

Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock (LLYVK) WACC in context

Liberty Live Holdings, Inc. Series C Liberty Live Group Common Stock (LLYVK) currently screens with an estimated WACC of 6.97%. That blends a 8.74% cost of equity, a 2.00% pre-tax cost of debt, and a 73.79% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What LLYVK WACC implies

A 6.97% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates LLYVK

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.94 and equity accounts for 73.79% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

LLYVK Company Analysis

Review profitability, valuation multiples, filings, and business context.

LLYVK DCF Valuation

Carry the same discount-rate assumptions into a full DCF model.

Compare against peers

Put the valuation and cost of capital into a peer context.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.