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.
Decision snapshot: FWONA stock price at premium vs LNC $88.40 current versus $12.92 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 LNC'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) · LNC 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
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 57% equity / 43% debt
FWONA carries the larger enterprise value at $33.71B against $15.37B; LNC trades on the lower EV / Revenue multiple (0.84x vs 7.52x); LNC on the lower EV / EBITDA (9.18x vs 25.60x).
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
LINCOLN NATIONAL CORP · 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
0.61x
Net debt / EBITDA
Leverage against operating earnings
3.11x
—
Cash and equivalents
Liquid reserves on the balance sheet
$1.06B
—
Total debt
Interest-bearing obligations outstanding
$5.15B
$6.66B
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.
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.