What is the intrinsic value of MSGE?

As of 2025-07-04, the Intrinsic Value of Madison Square Garden Entertainment Corp (MSGE) is 55.28 USD. This MSGE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.38 USD, the upside of Madison Square Garden Entertainment Corp is 40.40%.

The range of the Intrinsic Value is 37.69 - 96.10 USD

Is MSGE undervalued or overvalued?

Based on its market price of 39.38 USD and our intrinsic valuation, Madison Square Garden Entertainment Corp (MSGE) is undervalued by 40.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	37.69 - 96.10	55.28	40.4%
DCF (Growth 10y)	55.65 - 129.26	77.96	98.0%
DCF (EBITDA 5y)	46.93 - 56.67	51.51	30.8%
DCF (EBITDA 10y)	63.41 - 80.50	71.33	81.1%
Fair Value	39.88 - 39.88	39.88	1.26%
P/E	39.16 - 95.45	64.18	63.0%
EV/EBITDA	38.00 - 53.13	46.31	17.6%
EPV	33.15 - 45.12	39.13	-0.6%
DDM - Stable	23.38 - 69.51	46.44	17.9%
DDM - Multi	20.98 - 48.88	29.41	-25.3%