As of 2024-12-14, the Intrinsic Value of MSG Networks Inc (MSGN) is
61.57 USD. This MSGN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.17 USD, the upside of MSG Networks Inc is
334.50%.
The range of the Intrinsic Value is 47.79 - 84.31 USD
61.57 USD
Intrinsic Value
MSGN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.79 - 84.31 |
61.57 |
334.5% |
| DCF (Growth 10y) |
54.52 - 91.88 |
68.66 |
384.6% |
| DCF (EBITDA 5y) |
23.88 - 28.75 |
26.26 |
85.3% |
| DCF (EBITDA 10y) |
34.46 - 41.78 |
37.95 |
167.8% |
| Fair Value |
15.60 - 15.60 |
15.60 |
10.10% |
| P/E |
23.09 - 32.95 |
28.44 |
100.7% |
| EV/EBITDA |
14.65 - 18.70 |
16.20 |
14.3% |
| EPV |
48.05 - 67.22 |
57.64 |
306.7% |
| DDM - Stable |
19.96 - 41.94 |
30.95 |
118.4% |
| DDM - Multi |
22.41 - 38.04 |
28.33 |
99.9% |
MSGN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
808.38 |
| Beta |
1.15 |
| Outstanding shares (mil) |
57.05 |
| Enterprise Value (mil) |
1,540.08 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.32% |
| Cost of Debt |
4.25% |
| WACC |
5.67% |