What is QVC Group, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on QVC Group, Inc.'s reported free cash flow gives -$492.39 per share. The share price was $0.03 on August 6, 2026, 100% 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% | -$546.88 | -2,025,587% |
| Base | -5.0% | 9.0% | -$492.39 | -1,823,753% |
| Bull | 0.0% | 8.0% | -$390.80 | -1,447,497% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$456.12 | -$445.46 | -$432.42 | -$416.12 | -$395.17 |
| 8.0% | -$482.87 | -$475.96 | -$467.78 | -$457.97 | -$445.98 |
| 9.0% | -$502.57 | -$497.84 | -$492.39 | -$486.02 | -$478.50 |
| 10.0% | -$517.70 | -$514.34 | -$510.53 | -$506.17 | -$501.14 |
| 11.0% | -$529.70 | -$527.24 | -$524.48 | -$521.38 | -$517.87 |
Where the presets come from
Base: years 1 to 5 grow at QVC Group, Inc.'s revenue growth rate over the last 5 fiscal years (-8.2% 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