LiveWire Group, Inc. (LVWR) intrinsic value & 10-year financials
LiveWire Group, Inc. (LVWR) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 7 fiscal years revenue shrank 3.6% a year to $25.7M, with an average return on invested capital of -326.5%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $1.55
- Market cap
- $315.8M
- Revenue (FY2025)
- $25.7M
- Revenue growth (7-yr CAGR)
- -3.6%
- ROIC (10-yr avg)
- -326.5%
- Free cash flow (FY2025)
- -$57.4M
LVWR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $25.7M | -$75.1M | -$0.37 | -$57.4M | -294.0% | -168.6% |
| FY2024 | $26.6M | -$93.9M | -$0.46 | -$101.9M | -414.4% | -245.7% |
| FY2023 | $38.0M | -$109.5M | -$0.54 | -$96.9M | -305.0% | -282.1% |
| FY2022 | $46.8M | -$78.9M | -$0.46 | -$103.8M | -181.4% | -268.9% |
| FY2021 | $35.8M | -$68.3M | -$0.42 | -$84.5M | -190.4% | -346.5% |
| FY2020 | $30.9M | -$77.6M | -$0.48 | -$57.0M | -249.7% | -647.0% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
LiveWire Group, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
LiveWire Group, Inc. has historically struggled to out-earn its cost of capital, averaging just -3.3% ROIC.
LiveWire Group, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, LiveWire Group, Inc. is modeled at -3.6% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-0.40 per share.