US · SEAT
Vivid Seats Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Chicago, IL 60606
- Website
- vividseats.com
Price · as of 2024-12-31
$6.78
Market cap 39.12M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $192.85 | +2,744.4% |
| Intrinsic Value(DCF) | $41.39 | +510.47% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $23.57 | +247.67% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $18,317.63 | |||
| 2021 | $205.20 | $2,859.97 | $0.00 | $0.00 | $0.00 |
| 2022 | $143.40 | $454.96 | $0.00 | $0.00 | $299.92 |
| 2023 | $111.80 | $172.69 | $0.00 | $0.00 | $420.02 |
| 2024 | $79.60 | $192.85 | $17.21 | $0.00 | $23.57 |
AI valuation
Our deep-learning model estimates Vivid Seats Inc.'s (SEAT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $192.85
- Current price
- $6.78
- AI upside
- +2,744.4%
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
$41.39
+510.47% upside
Graham-Dodd
—
— upside
Graham Formula
$23.57
+247.67% 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 |
| SEAT | Vivid Seats Inc. | $6.78 | 39.12M | +2,744% | +510% | — | +248% | 36.83 | 2.02 | 0.68 | 7.52 | — | -0.58 | 73.97% | 5.44% | 1.22% | 7.81% | 7.71% | 0.90% | 1.56 | 1.82 | 0.81 | 0.69 | 1.79 | -7846.00% | 880.00% | -6306.00% | 9.44% | 0.13 | 14.41% | 0.00% | 0.00% | 4.36% | 16.36 | 13.90 | 0.89 | 0.01 |
| 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 |
| CCG | Cheche Group Inc. | $0.80 | 64.68M | +579% | -42% | — | — | -10.77 | 1.85 | 0.19 | -10.38 | — | 2.49 | 4.57% | -1.92% | -1.76% | -16.69% | -34.79% | -5.61% | 0.10 | -79.41 | 1.34 | 1.32 | 1.58 | -9650.00% | 520.00% | 32110.00% | -17.55% | -0.13 | -60.84% | 0.00% | 0.00% | 0.00% | -8.15 | -4.68 | 0.16 | 0.87 |
| ILLR | Triller Group Inc. | $0.21 | 41.43M | +10,500% | +57% | — | — | -0.35 | -0.70 | 2.27 | -1.14 | -0.65 | -0.25 | 6.23% | -572.28% | -647.03% | 880.90% | -222.77% | -91.64% | -1.23 | -7.36 | 0.02 | 0.01 | -0.72 | 5306.00% | -448.00% | -4927.00% | -42.63% | -0.11 | -39.69% | 0.00% | 0.00% | 0.00% | -1.09 | -6.44 | 6.22 | -12.47 |
| IZEA | IZEA Worldwide, Inc. | $3.62 | 62M | +557% | -52% | — | — | -2.06 | 0.80 | 1.08 | 0.67 | -1.43 | 0.83 | 40.90% | -54.29% | -52.54% | -33.05% | -441.88% | -26.62% | 0.00 | -2396.47 | 4.47 | 4.38 | 2.47 | 14444.00% | -92.00% | 11082.00% | -31.66% | -0.85 | -285.33% | 0.00% | 0.00% | 21.71% | 0.62 | 0.98 | -0.34 | -0.17 |
| MCHX | Marchex, Inc. | $1.47 | 64.54M | +2,314% | -31% | — | — | -18.32 | 2.78 | 1.88 | -43.91 | — | 6.01 | 64.32% | -9.24% | -10.28% | -14.44% | -20.01% | -10.91% | 0.04 | -37.06 | 2.40 | 2.14 | 6.41 | -5217.00% | -358.00% | -7344.00% | -1.69% | -0.12 | -6.90% | 0.00% | 0.00% | 0.00% | -17.78 | -51.59 | 1.64 | -4.29 |
| NAMI | Jinxin Technology Holding… | $0.44 | 33.69M | +1,924% | +487% | +172% | +240% | 22.34 | 5.17 | 1.68 | 9.76 | — | 9.72 | 28.78% | 6.67% | 4.99% | -572.37% | -24.96% | 14.58% | 0.04 | — | 2.17 | 2.09 | -1.45 | -7316.00% | 700.00% | -18200.00% | -5.23% | 0.34 | 32.88% | 0.00% | 0.00% | 2.90% | 21.63 | -16.42 | 1.44 | 6.80 |
| 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 |
| SCOR | comScore, Inc. | $6.81 | 34.16M | +355% | -64% | — | — | -0.51 | -3.70 | 0.09 | -2.26 | — | -0.12 | 41.38% | -16.71% | -16.92% | -251.87% | -112.01% | -13.08% | -7.76 | -31.60 | 0.82 | 0.72 | -1.19 | -2188.00% | -412.00% | 23640.00% | 56.53% | 0.14 | 32.55% | 0.00% | 0.00% | 0.00% | -1.09 | 3.75 | 0.18 | -4.45 |
| SGA | Saga Communications, Inc. | $11.74 | 75.6M | +217% | -43% | — | -60% | 18.17 | 0.38 | 0.56 | 4.64 | — | 1.16 | 14.18% | 2.09% | 3.06% | 2.06% | 1.27% | 1.52% | 0.07 | 6.77 | 2.84 | 2.69 | -0.65 | -6452.00% | 13.00% | -6105.00% | 6.83% | 0.83 | 3.06% | 35.82% | 650.90% | 36.28% | 20.11 | 11.03 | 0.42 | 2.20 |
| TC | Token Cat Limited | $11.23 | 32.69M | +10% | -40% | — | +6,173% | -1.40 | -1.87 | 5.35 | -3.52 | -1.12 | -1.87 | 68.29% | -182.89% | -382.28% | 309.90% | 245.40% | -229.97% | -0.34 | -90.03 | 0.37 | 0.20 | -0.49 | 12500.00% | -6971.00% | -5361.00% | -13.22% | -0.34 | 94.79% | 0.00% | 0.00% | 0.00% | -3.36 | -8.70 | 6.15 | -51.59 |
About Vivid Seats Inc.
Vivid Seats Inc. operates as an online secondary marketplace for tickets in the United States and Canada. The company operates in two segments, Marketplace and Resale. The Marketplace segment acts as an intermediary between event ticket buyers and sellers; processes ticket sales on its website and mobile applications through its distribution partners; and sells tickets for live sports, concerts, and theater shows, and other live events. This segment offers Skybox, a proprietary enterprise resource planning tool that helps ticket sellers manage ticket inventories, adjust pricing, and fulfill orders across multiple ticket resale marketplaces. The Resale segment acquires tickets to resell on secondary ticket marketplaces; and provides internal research and development support for Skybox and to deliver seller software and tools. The company was founded in 2001 and is headquartered in Chicago, Illinois.
- CEO
- Lawrence C. Fey
- Employees
- 768
- Beta
- 0.99
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($41.39 ÷ $6.78) − 1 = +510.47% (DCF, example).