LiveOne

Mobile Internet And Subscription Models Will Redefine Entertainment

AnalystHighTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

12 Aug 25

Updated

16 Aug 25

AnalystHighTarget's Fair Value

US$2.70

76.4% undervalued

16 Aug

US$0.64

-62.7%

5.3%

Author's Valuation

US$2.7

76.4% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$2.7

76.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

14.98%

Entertainment revenue growth rate

0.45%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.70%

Calculation

US$12.51m

Earnings '28

29.53x

PE Ratio '28

US$369.38m

Market Cap '28

US$369.38m

Market Cap '28

103.62m

No. shares '28

US$3.56

Share Price '28

US$3.56 Share Price '28

Discounted to 2025 @ 9.71% p.a.

US$2.70

Fair Value '25