US · TKO
TKO Group Holdings, Inc.
- Sector
- Communication Services · Entertainment
- Headquarters
- New York City, NY 10010
- Website
- tkogrp.com
Price · as of 2025-12-31
$185.95
Market cap 18.39B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $331.75 | +78.41% |
| Intrinsic Value(DCF) | $10,912.23 | +5,768.37% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $178.77 | -3.86% |
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 | |||||
| 2015 | $15.40 | ||||
| 2016 | $18.04 | $30.55 | $16.20 | $0.00 | $8.12 |
| 2017 | $34.75 | $36.34 | $13.45 | $0.00 | $7.45 |
| 2018 | $76.94 | $95.30 | $72.06 | $3.30 | $30.35 |
| 2019 | $39.40 | $76.81 | $4.04 | $1.27 | $11.03 |
| 2020 | $53.40 | $40.00 | $6.09 | $5.82 | $15.01 |
| 2021 | $53.30 | $73.62 | $13.62 | $0.00 | $42.65 |
| 2022 | $76.98 | $136.70 | $1.97 | $0.00 | $56.57 |
| 2023 | $80.38 | $153.45 | $10.49 | $0.00 | $0.00 |
| 2024 | $141.94 | $153.14 | $109.07 | $0.00 | $8.40 |
| 2025 | $224.96 | $331.75 | $23,098.18 | $0.00 | $178.77 |
AI valuation
Our deep-learning model estimates TKO Group Holdings, Inc.'s (TKO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $331.75
- Current price
- $185.95
- AI upside
- +78.41%
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
$10,912.23
+5,768.37% upside
Graham-Dodd
—
— upside
Graham Formula
$178.77
-3.86% 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 |
| TKO | TKO Group Holdings, Inc. | $185.95 | 18.39B | +78% | +5,768% | — | -4% | 33.29 | 4.86 | 3.84 | 16.37 | 0.83 | -2.26 | 49.57% | 20.30% | 4.13% | 13.95% | 12.48% | 3.87% | 1.09 | 4.74 | 1.26 | 0.75 | 2.47 | 403163.00% | 6885.00% | 12789.00% | 6.37% | 0.70 | 17.08% | 3.52% | 117.30% | 8.29% | 22.28 | 18.48 | 4.52 | 2.22 |
| NWSA | News Corporation | $24.29 | 13.72B | +73% | -47% | -45% | -11% | 34.70 | 1.90 | 1.97 | 12.15 | 9.91 | 6.74 | 100.00% | 11.31% | 13.96% | 5.68% | 6.88% | 2.98% | 0.34 | 95.60 | 1.84 | 1.52 | 0.38 | 35000.00% | 242.00% | 2076.00% | 4.36% | 0.43 | 7.45% | 1.11% | 38.50% | 11.35% | 17.98 | 23.65 | 2.03 | 2.49 |
| OMC | Omnicom Group Inc. | $85.29 | 26.83B | +32% | +426% | — | — | 394.28 | 1.43 | 1.00 | 28.00 | — | -1.47 | 17.28% | 14.97% | -0.32% | 0.54% | 8.39% | 0.10% | 1.06 | 9.82 | 0.93 | 0.84 | 7.14 | -10362.00% | 1009.00% | 7505.00% | 16.18% | 0.10 | 22.61% | 3.19% | 1257.70% | 7.30% | 8.94 | 8.30 | 1.34 | 0.96 |
| PSKY | Paramount Skydance Corpor… | $13.51 | 14.48B | -13% | -60% | — | — | -1.44 | 0.76 | 0.30 | -4.05 | — | 2.30 | 33.46% | -18.04% | -21.19% | -43.90% | -20.15% | -13.74% | 1.23 | -6.13 | 1.26 | 0.93 | -2.25 | -21.00% | 0.00% | 0.00% | 5.52% | 0.07 | 1.87% | 0.33% | -0.50% | 23.71% | -3.79 | 40.82 | 0.68 | 0.47 |
| ROKU | Roku, Inc. | $98.41 | 14.51B | -7% | -27% | -81% | -86% | 163.36 | 5.43 | 3.05 | 38.78 | — | 6.28 | 43.79% | -0.12% | 1.87% | 3.43% | -0.50% | 2.02% | 0.33 | -2.95 | 2.75 | 2.58 | -2.14 | -16629.00% | 1518.00% | 12464.00% | 3.31% | 0.39 | 44.78% | 0.00% | 0.00% | 1.04% | -2309.54 | 27.15 | 2.74 | 6.06 |
| SNAP | Snap Inc. | $5.21 | 8.8B | +433% | -56% | — | — | -19.54 | 3.94 | 1.52 | -63.54 | — | 18.21 | 54.97% | -8.97% | -7.76% | -19.46% | -14.46% | -5.90% | 2.06 | -5.98 | 3.56 | 3.35 | -21.68 | -3571.00% | 1063.00% | 9995.00% | 4.86% | 0.51 | 11.88% | 0.00% | 0.00% | 30.51% | -20.21 | 24.61 | 1.81 | -0.48 |
| TLK | Perusahaan Perseroan (Per… | $21.27 | 21.07B | +49% | -53% | — | -42% | 9.89 | 1.65 | 1.56 | 3.58 | — | 1.88 | 67.94% | 28.68% | 15.74% | 17.02% | 18.89% | 8.07% | 0.54 | 8.26 | 0.82 | 0.66 | 0.56 | -371.00% | 50.00% | 1839.00% | 13.65% | 0.80 | 17.88% | 7.56% | 74.80% | 7.56% | 6.41 | 8.63 | 1.84 | 2.50 |
| TWLO | Twilio Inc. | $120.96 | 18.56B | -14% | -54% | -85% | -96% | 559.83 | 2.42 | 3.74 | 64.60 | — | 7.93 | 48.02% | 3.45% | 0.67% | 0.43% | 1.63% | 0.34% | 0.15 | — | 4.03 | 3.50 | 1.66 | -13182.00% | 1366.00% | 5712.00% | 5.45% | 1.17 | 15.69% | 0.00% | 0.00% | 5.83% | 100.79 | 17.04 | 3.47 | 5.54 |
| WMG | Warner Music Group Corp. | $28.60 | 14.94B | +16% | -59% | — | -70% | 39.87 | 22.80 | 2.20 | 16.90 | — | -3.56 | 45.85% | 10.35% | 5.44% | 63.52% | 11.86% | 3.90% | 7.12 | 4.36 | 0.66 | 0.45 | 3.66 | -1667.00% | 437.00% | -1552.00% | 3.65% | 0.16 | 12.20% | 2.60% | 103.50% | 2.70% | 27.13 | 34.93 | 2.81 | 1.53 |
| Z | Zillow Group, Inc. Class … | $44.62 | 10.81B | +32% | -56% | -80% | -95% | 457.98 | 2.16 | 4.08 | 37.45 | — | 5.91 | 74.14% | -1.24% | 0.89% | 0.47% | -0.75% | 0.40% | 0.11 | -1.78 | 3.13 | 2.17 | -0.91 | -11885.00% | 1552.00% | -1754.00% | 2.23% | 0.54 | 5.98% | 0.00% | 0.00% | 6.36% | -305.46 | 41.59 | 3.78 | 8.17 |
About TKO Group Holdings, Inc.
TKO Group Holdings, Inc. operates as a sports and entertainment company. It operates through four segments: Media and Content, Live Events, Sponsorships, and Consumer Products Licensing. The company produces live events, television programs, and long-form and short-form video content across various platforms, including broadcast, pay television, and streaming, as well as digital and social media across approximately 170 countries. It is involved in the merchandising of video games, apparel, equipment, trading cards, memorabilia, digital goods, and toys, as well as sale of travel packages and tickets. The company engages in the corporate sponsorships and advertising business, which offers sale of in-venue and in-broadcast advertising assets, content product integration, and digital impressions. TKO Group Holdings, Inc. is based in New York, New York. TKO Group Holdings, Inc. is a subsidiary of Endeavor Group Holdings, Inc.
- CEO
- Ariel Zev Emanuel
- Employees
- 890
- Beta
- 0.23
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10,912.23 ÷ $185.95) − 1 = +5,768.37% (DCF, example).