Switch theme
Sign up to access all valuation multiples
LiveWire Group Inc is an all-electric vehicle company. It sells electric vehicles and related parts and accessories and apparel in the United States and certain international markets. The company's segment includes Electric Motorcycles and STACYC. LiveWire generates revenue from the sale of electric motorcycles, Parts, accessories and apparel.
2021
248
LTM Revenue $26.6M
LTM EBITDA n/a
$410M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
LiveWire has a last 12-month revenue of $26.6M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, LiveWire achieved revenue of $26.6M and an EBITDA of -$83.8M.
LiveWire expects next 12-month revenue of XXX and NTM EBITDA of XXX
See LiveWire valuation multiples based on analyst estimates| FY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $46.8M | $38.0M | $26.6M | $26.6M | XXX |
| Gross Profit | $2.9M | -$5.8M | -$12.8M | XXX | XXX |
| Gross Margin | 6% | -15% | -48% | XXX | XXX |
| EBITDA | -$74.1M | -$104M | -$83.8M | n/a | XXX |
| EBITDA Margin | -158% | -273% | -315% | 0% | XXX |
| Net Profit | -$78.9M | -$110M | -$93.9M | XXX | XXX |
| Net Margin | -169% | -288% | -353% | XXX | XXX |
| Net Debt | n/a | n/a | n/a | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 21, 2025, LiveWire's stock price is $2.
LiveWire has current market cap of $474M, and EV of $410M.
See LiveWire trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $410M | $474M | XXX | XXX | XXX | XXX | $-0.46 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of February 21, 2025, LiveWire has market cap of $474M and EV of $410M.
LiveWire's trades at 15.4x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate LiveWire's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for LiveWire and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $410M | XXX | XXX | XXX |
| EV/Revenue | 15.4x | XXX | XXX | XXX |
| EV/EBITDA | -4.9x | XXX | XXX | XXX |
| P/E | -5.0x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -4.0x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpLiveWire's NTM/LTM revenue growth is -100%
LiveWire's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $0.4M for the same period.
Over next 12 months, LiveWire's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate LiveWire's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for LiveWire and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -30% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -315% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -19% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.4M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 366% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Alfen | XXX | XXX | XXX | XXX | XXX | XXX |
| Fastned | XXX | XXX | XXX | XXX | XXX | XXX |
| MIC Electronics | XXX | XXX | XXX | XXX | XXX | XXX |
| Zaptec | XXX | XXX | XXX | XXX | XXX | XXX |
| Kempower | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
LiveWire acquired XXX companies to date.
Last acquisition by LiveWire was XXXXXXXX, XXXXX XXXXX XXXXXX . LiveWire acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was LiveWire founded? | LiveWire was founded in 2021. |
| Where is LiveWire headquartered? | LiveWire is headquartered in United States of America. |
| How many employees does LiveWire have? | As of today, LiveWire has 248 employees. |
| Who is the CEO of LiveWire? | LiveWire's CEO is Mr. Karim Donnez. |
| Is LiveWire publicy listed? | Yes, LiveWire is a public company listed on NYS. |
| What is the stock symbol of LiveWire? | LiveWire trades under LVWR ticker. |
| When did LiveWire go public? | LiveWire went public in 2022. |
| Who are competitors of LiveWire? | Similar companies to LiveWire include e.g. Alfen, Fastned, MIC Electronics, Zaptec. |
| What is the current market cap of LiveWire? | LiveWire's current market cap is $474M |
| What is the current revenue of LiveWire? | LiveWire's last 12-month revenue is $26.6M. |
| What is the current EV/Revenue multiple of LiveWire? | Current revenue multiple of LiveWire is 15.4x. |
| What is the current revenue growth of LiveWire? | LiveWire revenue growth between 2023 and 2024 was -30%. |
| Is LiveWire profitable? | Yes, LiveWire is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
