Liberty Media Corporation
$33.71B- Market cap
- $29.61B
- Debt
- +$5.15B
- Cash
- −$1.06B
Capital structure 85% equity / 15% debt · EV / Revenue 7.52x · EV / EBITDA 25.60x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: FWONA stock price at premium vs AIZ $88.40 current versus $27.97 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at AIZ's multiple
Implied fair value · at FWONA's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: FWONA FY 2025 (ended Dec 31, 2025) · AIZ FY 2025 (ended Dec 31, 2025).
Trendline
Nine fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 85% equity / 15% debt · EV / Revenue 7.52x · EV / EBITDA 25.60x
Capital structure 33% equity / 67% debt · EV / Revenue 3.17x · EV / EBITDA 27.84x
AIZ carries the larger enterprise value at $40.64B against $33.71B; AIZ trades on the lower EV / Revenue multiple (3.17x vs 7.52x); FWONA on the lower EV / EBITDA (25.60x vs 27.84x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
LIBERTY MEDIA CORPORATION · implied price per share
Bear
$7.83
Base
$10.65
Bull
$15.66
Assurant, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.66x
4.83x
Net debt / EBITDA
Leverage against operating earnings
3.11x
18.18x
Cash and equivalents
Liquid reserves on the balance sheet
$1.06B
$1.83B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
COMCAST CORP
FWONA vs CMCSA
Walt Disney Co
FWONA vs DIS
Paramount Global
FWONA vs PARA
Fox Corp
FWONA vs FOXA
AMERICAN INTERNATIONAL GROUP, INC.
FWONA vs AIG
METLIFE INC
FWONA vs MET
PRUDENTIAL FINANCIAL INC
FWONA vs PRU
LINCOLN NATIONAL CORP
FWONA vs LNC
HARTFORD FINANCIAL SERVICES GROUP, INC.
FWONA vs HIG
CNO Financial Group, Inc.
FWONA vs CNO
$5.15B
$28.38B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.