What is Lionsgate Studios Corp. worth?
With the base-case assumptions below, a discounted cash flow model on Lionsgate Studios Corp.'s reported free cash flow gives -$4.84 per share. The share price was $14.26 on November 10, 2026, 394% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -10.0% | 10.0% | -$4.99 | -135% |
| Base | -5.0% | 9.0% | -$4.84 | -134% |
| Bull | 0.0% | 8.0% | -$4.57 | -132% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$4.74 | -$4.72 | -$4.68 | -$4.64 | -$4.58 |
| 8.0% | -$4.82 | -$4.80 | -$4.78 | -$4.75 | -$4.72 |
| 9.0% | -$4.87 | -$4.86 | -$4.84 | -$4.83 | -$4.81 |
| 10.0% | -$4.91 | -$4.90 | -$4.89 | -$4.88 | -$4.87 |
| 11.0% | -$4.94 | -$4.94 | -$4.93 | -$4.92 | -$4.91 |
Where the presets come from
Base: years 1 to 5 grow at Lionsgate Studios Corp.'s revenue growth rate over the last 3 fiscal years (-5.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions