As of 2025-05-03, 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
Based on its market price of 14.17 USD and our intrinsic valuation, MSG Networks Inc (MSGN) is undervalued by 334.50%.
| 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) | 24.14 - 29.93 | 27.13 | 91.5% |
| DCF (EBITDA 10y) | 34.67 - 42.83 | 38.71 | 173.2% |
| Fair Value | 15.60 - 15.60 | 15.60 | 10.10% |
| P/E | 23.78 - 36.88 | 29.85 | 110.6% |
| EV/EBITDA | 12.74 - 19.40 | 15.42 | 8.8% |
| 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% |
| 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% |