LIVE VENTURES Inc (LIVE)
Retail-Miscellaneous Retail · Consumer Discretionary · $303M
Intrinsic Value (Consensus)
$78.15
Current Price
$98.60
Margin of Safety
-20.7%
20.7% Above Intrinsic Value
Value: $78
Price: $99
Valuation Model Estimates
Current Price: $98.60
DCF (Discounted Cash Flow)
$107.46
Graham Number
$58.67
Earnings Power Value
$47.86
Relative Value (P/E)
$98.60
Dividend Discount Model
Not applicable
—
Consensus Value
$78.15
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.93
- EPS (Forward)
- $5.18
- Book Value
- $31.03
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 23.9%
- Debt/Equity
- 62%
- Revenue Growth
- -5.9%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance