Liberty Global plc logo LBTYA - Liberty Global plc

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 16
HOLD 11
SELL 2
STRONG
SELL
0
| PRICE TARGET: $13.30 DETAILS
HIGH: $18.00
LOW: $10.00
MEDIAN: $11.90
CONSENSUS: $13.30
UPSIDE: 25.24%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 67.6% below fair value
Current Price $10.62
Bear Case $26.24 147.1% upside ($26.24 - $10.62) / $10.62 = 147.1% $1.85 × 14x P/E
Fair Value $32.80 208.9% upside ($32.80 - $10.62) / $10.62 = 208.9% $1.85 × 18x P/E
Bull Case $39.36 270.7% upside ($39.36 - $10.62) / $10.62 = 270.7% $1.85 × 21x P/E

Adjust Assumptions

17.7x
1.85$

Key Value Driver

Normalized P/E multiple (18x base case)

Implied Market Multiple 5.7x

Plain-Language Summary

Applying a 18x P/E to adjusted EPS of $1.85, the base-case value is $32.80 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (29 analysts) $13.30
Analyst Range $10.00 – $18.00
Divergence from AlphaVal 147%

Warnings

Wall Street's average price target is $13.30 (from 29 analysts). Our estimate is 147% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples