Liberty Media Corporation
$33.70B- Market cap
- $29.61B
- Debt
- +$5.15B
- Cash
- −$1.06B
Capital structure 85% equity / 15% debt · EV / Revenue 7.52x · EV / EBITDA 25.59x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: FWONA stock price near parity vs DLR $88.38 current versus $87.18 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 DLR'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 discount
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: FWONA FY 2025 (ended Dec 31, 2025) · DLR 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 25.59x
Capital structure 76% equity / 24% debt · EV / Revenue 13.68x · EV / EBITDA 38.74x
DLR carries the larger enterprise value at $83.64B against $33.70B; FWONA trades on the lower EV / Revenue multiple (7.52x vs 13.68x); FWONA on the lower EV / EBITDA (25.59x vs 38.74x).
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
DIGITAL REALTY TRUST, INC. · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
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
0.91x
Net debt / EBITDA
Leverage against operating earnings
3.11x
8.08x
Cash and equivalents
Liquid reserves on the balance sheet
$1.06B
$3.45B
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
EQUINIX INC
FWONA vs EQIX
IRON MOUNTAIN INC
FWONA vs IRM
Prologis, Inc.
FWONA vs PLD
Public Storage
FWONA vs PSA
AVALONBAY COMMUNITIES INC
FWONA vs AVB
SBA COMMUNICATIONS CORP
FWONA vs SBAC
$5.15B
$20.90B
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.