COMP <GO>
LLYVK vs PG // EV/EBITDA & P/E VALUATION
Liberty Live Holdings Inc. Series C Liberty Live Group (NASDAQ) VS. Procter & Gamble Company (The) (NYSE) • 15-METRIC TALLY: LLYVK 4
— PG 10
■ METRIC PARITY
LAST: $104.37 (+0.94%) • MKT CAP: $9.51B
valuation
—
LAST: $161.57 (+0.61%) • MKT CAP: $372.21B
valuation
16.2x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (LLYVK VS. PG)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | LLYVK | PG | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 19.20% | 51.20% | -32.00 | PG | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -5.40% | 25.40% | -30.80 | PG | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 16.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -0.49% | 3.77% | -4.26 | PG | /fcf-yield <GO> |
| Operating Margin | -13.50% | 24.30% | -37.80 | PG | /operating-margins <GO> |
| Net Profit Margin | -22.80% | 19.00% | -41.80 | PG | /net-margins <GO> |
| Revenue Growth (YoY) | 12.20% | 0.30% | +11.90 | LLYVK | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 2.65% | -2.65 | PG | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.96 | 5.59 | -3.63 | PG | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 7/9 | -3.00 | PG | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | 7.20% | 6.50% | +0.70 | PG | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 65.1 | 62.7 | +2.45 | LLYVK | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | 1.10 | 0.87 | +0.23 | LLYVK | /macro-sensitivity <GO> |
| Forward P/E Multiple | 19.0x | 21.7x | -2.70 | LLYVK | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $9.51B | $372.21B | -$362.70B | PG | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | LLYVK REV | PG REV | LLYVK GROSS % | PG GROSS % | LLYVK FCF | PG FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $382.0M | $84.28B | 19.2% | 51.2% | -$46.6M | $14.04B |
| FY 2024 | $340.5M | $84.04B | 16.0% | 51.4% | -$40.6M | $16.52B |
| FY 2023 | — | $82.01B | — | 44.0% | — | $13.16B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
LLYVK // BETA 1.10
PG // BETA 0.87