COMP <GO>
MSGK vs LLYVA // EV/EBITDA & P/E VALUATION
MSG Knickerbockers Corp. (NASDAQ) VS. Liberty Live Holdings Inc. Series A Liberty Live Group (NASDAQ) • 15-METRIC TALLY: MSGK 6
— LLYVA 5
■ METRIC PARITY
LAST: $312.90 (+0.88%) • MKT CAP: $7.48B
valuation
21.0x
LAST: $100.62 (+1.55%) • MKT CAP: $9.12B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (MSGK VS. LLYVA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | MSGK | LLYVA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 19.20% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 9.90% | -5.60% | +15.50 | MSGK | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 21.0x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 2.21% | -0.51% | +2.72 | MSGK | /fcf-yield <GO> |
| Operating Margin | 13.90% | -13.50% | +27.40 | MSGK | /operating-margins <GO> |
| Net Profit Margin | 10.90% | -22.80% | +33.70 | MSGK | /net-margins <GO> |
| Revenue Growth (YoY) | 5.50% | 12.20% | -6.70 | LLYVA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 3.74 | 1.84 | +1.90 | MSGK | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 4/9 | +4.00 | MSGK | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 55.6 | 58.2 | -2.60 | LLYVA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | 1.14 | 1.16 | -0.02 | LLYVA | /macro-sensitivity <GO> |
| Forward P/E Multiple | 30.5x | 29.0x | +1.50 | LLYVA | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $7.48B | $9.12B | -$1.63B | LLYVA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | MSGK REV | LLYVA REV | MSGK GROSS % | LLYVA GROSS % | MSGK FCF | LLYVA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | — | $382.0M | — | 19.2% | — | -$46.6M |
| FY 2024 | — | $340.5M | — | 16.0% | — | -$40.6M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
MSGK // BETA 1.14
LLYVA // BETA 1.16