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 NEM $88.40 current versus $33.22 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 NEM'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
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: FWONA FY 2025 (ended Dec 31, 2025) · NEM 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 96% equity / 4% debt · EV / Revenue 5.82x · EV / EBITDA 11.07x
NEM carries the larger enterprise value at $131.87B against $33.71B; NEM trades on the lower EV / Revenue multiple (5.82x vs 7.52x); NEM on the lower EV / EBITDA (11.07x 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
NEWMONT CORPORATION · 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
0.15x
Net debt / EBITDA
Leverage against operating earnings
3.11x
-0.26x
Cash and equivalents
Liquid reserves on the balance sheet
$1.06B
$8.24B
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
FREEPORT-MCMORAN INC
FWONA vs FCX
AGNICO EAGLE MINES LTD
FWONA vs AEM
HECLA MINING CO/DE/
FWONA vs HL
Coeur Mining, Inc.
FWONA vs CDE
BARRICK GOLD CORP
FWONA vs GOLD
FRANCO NEVADA Corp
FWONA vs FNV
$5.15B
$5.12B
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.