US · LVO
LiveOne, Inc.
- Sector
- Communication Services · Entertainment
- Headquarters
- Beverly Hills, CA 90212
- Website
- liveone.com
Price · as of 2025-03-31
$5.38
Market cap 63.93M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.27 | +332.53% |
| Intrinsic Value(DCF) | $3.46 | -35.69% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | ||||
| 2015 | $0.00 | $0.00 | |||
| 2016 | |||||
| 2017 | $0.00 | ||||
| 2018 | $52.20 | $407.79 | $38,052.99 | $0.00 | $0.00 |
| 2019 | $35.10 | $93.76 | $3,381,926.61 | $0.00 | $0.00 |
| 2020 | $33.00 | $37.03 | $30,360.28 | $0.00 | $0.00 |
| 2021 | $48.10 | $58.03 | $29,710.35 | $0.00 | $0.00 |
| 2022 | $10.90 | $25.77 | $1,925.67 | $0.00 | $0.00 |
| 2023 | $13.50 | $104.58 | $180.53 | $0.00 | $7.12 |
| 2024 | $17.10 | $496.04 | $0.00 | $0.00 | $0.00 |
| 2025 | $8.64 | $23.27 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates LiveOne, Inc.'s (LVO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.27
- Current price
- $5.38
- AI upside
- +332.53%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.46
-35.69% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LVO | LiveOne, Inc. | $5.38 | 63.93M | +333% | -36% | — | — | -4.03 | -4.62 | 0.72 | -6.54 | -14.72 | -1.95 | 23.79% | -15.78% | -16.35% | 188.99% | 176.41% | -39.03% | -0.22 | -6.66 | 0.42 | 0.34 | 0.02 | 2738.00% | -341.00% | 1581.00% | 3.95% | 0.18 | -31.99% | 0.62% | -2.50% | 4.11% | -4.53 | 25.21 | 0.72 | -7.43 |
| BZFD | BuzzFeed, Inc. | $0.76 | 28.46M | +2,754% | +7% | -62% | +450% | -2.25 | 0.73 | 0.40 | -13.62 | — | 1.53 | 44.67% | -12.39% | -5.32% | -31.79% | -11.20% | -10.30% | 0.60 | -3.47 | 1.04 | 0.90 | -3.27 | -6326.00% | -2485.00% | 5927.00% | -43.86% | -0.21 | -15.91% | 0.00% | 0.00% | 207.91% | -4.26 | -3.00 | 0.53 | -3.00 |
| CNVS | Cineverse Corp. | $2.96 | 62.37M | +9,650% | -29% | +7% | +398% | 15.25 | 1.48 | 0.73 | 3.65 | — | 4.16 | 50.40% | 10.14% | 4.61% | 10.45% | 25.46% | 5.50% | 0.01 | 1.82 | 1.11 | 0.86 | -1.12 | -10899.00% | 5913.00% | -23926.00% | 28.29% | 0.51 | 53.65% | 0.00% | 0.00% | 27.33% | 5.54 | 2.70 | 0.56 | -7.18 |
| KORE | KORE Group Holdings, Inc. | $8.95 | 156.98M | +1,842% | -89% | — | — | -0.33 | -0.49 | 0.17 | -8.00 | — | -0.11 | 55.90% | -35.93% | -51.06% | 466.50% | -38.93% | -28.02% | -3.08 | -1.96 | 1.21 | 0.98 | -6.85 | -2387.00% | 343.00% | -12664.00% | 14.69% | 0.15 | 2.80% | 0.00% | 0.00% | 0.89% | -3.27 | 47.35 | 1.17 | -1.75 |
| MDIA | MediaCo Holding Inc. | $0.62 | 33.1M | +7,356% | +3,427% | -64% | — | -54.67 | 1.15 | 0.74 | 12.11 | — | -0.49 | -11.59% | -29.51% | -4.26% | -2.62% | -19.22% | -0.58% | 2.46 | -2.53 | 0.64 | 0.61 | 8.18 | -7940.00% | 19506.00% | 22856.00% | -29.47% | -0.35 | -14.30% | 0.00% | 0.00% | 0.01% | -7.77 | -10.45 | 2.29 | -0.02 |
| MNY | MoneyHero Limited Class A… | $1.42 | 61.42M | +1,501% | -75% | — | — | -0.97 | 0.76 | 0.46 | 0.17 | — | 0.77 | 36.84% | -50.55% | -47.52% | -59.19% | -464.50% | -38.68% | 0.02 | -1577.88 | 2.49 | 2.20 | 1.24 | -8246.00% | -144.00% | 3825.00% | -73.11% | -0.80 | -307.68% | 0.00% | 0.00% | 0.00% | 0.14 | 0.21 | -0.07 | -5.88 |
| NIPG | NIP Group Inc. | $0.88 | 24.94M | +2,626% | -13% | +18% | — | -5.70 | 0.31 | 0.85 | -8.91 | — | -2.85 | 3.53% | -19.81% | -14.88% | -5.26% | -5.78% | -4.05% | 0.08 | -31.42 | 1.10 | 1.03 | -1.08 | -3627.00% | 191.00% | 11251.00% | -25.72% | -0.41 | -7.55% | 0.00% | 0.00% | 0.00% | -4.67 | -4.24 | 0.92 | 0.13 |
| PODC | PodcastOne, Inc. | $2.60 | 70.62M | +2,708% | +748% | — | — | -7.44 | 3.17 | 0.92 | -9.86 | — | 25.08 | 6.77% | -11.70% | -12.39% | -41.03% | -42.13% | -28.50% | 0.00 | — | 1.25 | 1.21 | 0.23 | -6176.00% | 2036.00% | -14145.00% | -0.76% | -0.04 | -2.53% | 0.00% | 0.00% | 0.00% | -7.70 | -128.29 | 0.90 | 3.97 |
| RDI | Reading International, In… | $1.03 | 36.71M | +2,968% | -46% | — | — | -0.87 | -7.19 | 0.15 | 141.21 | -6.03 | -1.05 | 10.41% | -6.67% | -16.77% | -249.96% | -3.45% | -7.15% | -89.42 | -0.66 | 0.35 | 0.11 | 130.39 | 1449.00% | -548.00% | -3785.00% | -29.88% | -0.02 | -2.31% | 0.00% | 0.00% | 89.28% | -29.16 | -43.67 | 1.94 | -0.22 |
About LiveOne, Inc.
LiveOne, Inc., a digital media company, engages in the acquisition, distribution, and monetization of live music, Internet radio, podcasting/vodcasting, and music-related streaming and video content. It operates LiveXLive, a live music streaming platform; PodcastOne, a podcasting platform; and Slacker, an integrated membership and advertising streaming music service, as well as produces original music-related content. The company also produces, edits, curates, and streams live music events through broadband transmission over the Internet and satellite networks to its users; provides digital Internet radio and music services to users online and through automotive and mobile original equipment manufacturers on a white label basis; and offers ancillary products and services, such as regulatory and post-implementation support services. In addition, it develops, manufactures, and distributes personalized merchandise and gifts through wholesale and direct-to-consumer distribution channels. Further, the company offers LiveOne App, an application that provides access to live events, audio streams, original episodic content, podcasts, vodcasts, video on demand, real-time livestreams, and social sharing of content. The company was formerly known as LiveXLive Media, Inc. and changed its name to LiveOne, Inc. in October 2021. LiveOne, Inc. was incorporated in 2009 and is headquartered in Beverly Hills, California.
- CEO
- Robert S. Ellin
- Employees
- 140
- Beta
- 1.69
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.46 ÷ $5.38) − 1 = -35.69% (DCF, example).