As of 2026-03-15, the Intrinsic Value of Madison Square Garden Entertainment Corp (MSGE) is 84.06 USD. This MSGE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.71 USD, the upside of Madison Square Garden Entertainment Corp is 50.90%.
The range of the Intrinsic Value is 58.18 - 147.71 USD
Based on its market price of 55.71 USD and our intrinsic valuation, Madison Square Garden Entertainment Corp (MSGE) is undervalued by 50.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.18 - 147.71 | 84.06 | 50.9% |
| DCF (Growth 10y) | 76.42 - 178.86 | 106.21 | 90.7% |
| DCF (EBITDA 5y) | 56.01 - 72.85 | 66.81 | 19.9% |
| DCF (EBITDA 10y) | 72.13 - 95.31 | 85.68 | 53.8% |
| Fair Value | 5.49 - 5.49 | 5.49 | -90.14% |
| P/E | 44.68 - 56.01 | 53.55 | -3.9% |
| EV/EBITDA | 42.59 - 59.49 | 51.41 | -7.7% |
| EPV | 45.62 - 58.44 | 52.03 | -6.6% |
| DDM - Stable | 10.74 - 33.36 | 22.05 | -60.4% |
| DDM - Multi | 33.13 - 80.34 | 46.96 | -15.7% |
| Market Cap (mil) | 2,633.41 |
| Beta | 1.05 |
| Outstanding shares (mil) | 47.27 |
| Enterprise Value (mil) | 3,061.40 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.56% |
| Cost of Debt | 5.00% |
| WACC | 7.80% |