Using the industry peer median EV/Revenue multiple (trailing + forward), LiveWire Group, Inc. (LVWR) has a fair value of $0.32 based on 9 comparable companies in the Auto - Manufacturers industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| LiveWire Group, Inc.LVWR | 336 | 12.8x | 7.1x |
| G-III Apparel Group, Ltd. | 1,340 | 0.4x | 0.4x |
| LGI Homes, Inc. | 1,084 | 1.6x | 1.2x |
| Biglari Holdings Inc. | 963 | 2.7x | 1.2x |
| Gentherm Incorporated | 945 | 0.7x | 0.7x |
| Aeva Technologies, Inc. | 854 | 48.9x | 26.9x |
| Cannae Holdings, Inc. | 802 | 2.2x | 1.9x |
| Lotus Technology Inc. American Depositary Shares | 777 | 4.9x | 2.7x |
| Fox Factory Holding Corp. | 746 | 1.0x | 1.1x |
| SES AI Corporation | 336 | 15.0x | 9.6x |
| Industry Median | 2.2x | 1.2x | |
| (*) Revenue | 26 | 46 | |
| = Enterprise Value | 58 | 58 | |
| (-) Net Debt | -7 | -7 | |
| Equity Value | 64 | 64 | |
| (/) Outstanding shares | 204 | 204 | |
| Fair Price | $0 | $0 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.