LVWR

$2.34

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, -39.03% trendline growth.
Want to create your own valuation? Create a free account.
-$0.30

With 20% Margin of Safety (MoS):

-$0.24
▼ -110.26% downside
Capital Efficiency
Average Quarterly ROIC
-32.42%
Cost of Capital (estimated)7%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
12
BearishWeighted across 6 signals
DCF Discount
110.3% premium to price
0
FCF Yield
-13.3% trailing FCF yield
0
ROIC vs WACC
ROIC -32.4% vs WACC 7.0% (-4.6x)
0
Net Debt / FCF
0.3x net debt to FCF
95
Buybacks
Share count growing
30
FCF CAGR (5Y)
-15.3% 5Y FCF CAGR (adjusted)
0
Strengths: Net Debt / FCF. Concerns: DCF Discount, FCF Yield.
Narrative Score
50
Weak
Weighted across 2 recent drivers · Last 30 daysVs 6-Month Baseline: Average (50th pct)
Trend: StableConfidence: 37%Updated: 3h ago
Sources: 2 (News 2)
Drivers
Downgrade headlines-0.0
News sentiment+0.0
Other Metrics
P/E-5.9
Profit Margin-320.1%
Owner Earnings-$65.76m
One Dollar Premise0.00%
Debt/Equity0.34
Current Ratio2.65
PEG-2.376
Free Cash Flow (in millions)
201920202021202220232024
-$62-$50-$65-$76-$70-$63
How Intrinziq Estimates Fair Value

Intrinziq estimates LiveWire Group, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

LiveWire Group, Inc.Consumer Cyclical

LiveWire Group, Inc. engages in the manufacturing of electric motorcycles in North America, Europe/Middle East/Africa, and Asia Pacific regions. It offers its products under the LiveWire brand name. The company has strategic partnerships with Harley-Davidson, Inc. and the KYMCO Group. LiveWire Group, Inc. was founded in 2010 and is based in Milwaukee, Wisconsin.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.