What is LIVE VENTURES Inc worth?
With the base-case assumptions below, a discounted cash flow model on LIVE VENTURES Inc's reported free cash flow gives $152.50 per share. The share price was $7.85 on September 25, 2026, 95% 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% | $93.59 | +1,092% |
| Base | 15.0% | 9.0% | $152.50 | +1,843% |
| Bull | 20.0% | 8.0% | $262.20 | +3,240% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $197.11 | $211.01 | $228.01 | $249.26 | $276.58 |
| 8.0% | $163.60 | $172.62 | $183.28 | $196.07 | $211.70 |
| 9.0% | $139.22 | $145.39 | $152.50 | $160.80 | $170.61 |
| 10.0% | $120.73 | $125.12 | $130.09 | $135.77 | $142.32 |
| 11.0% | $106.27 | $109.48 | $113.08 | $117.12 | $121.70 |
Where the presets come from
Base: years 1 to 5 grow at LIVE VENTURES Inc's revenue growth rate over the last 5 fiscal years (18.3% 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