Is MSGS undervalued or overvalued?
As of 2025-03-26, the Intrinsic Value of Madison Square Garden Sports Corp (MSGS) is 133.33 USD. This MSGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 197.87 USD, the upside of Madison Square Garden Sports Corp is -32.60%. This means that MSGS is overvalued by 32.60%.
The range of the Intrinsic Value is 81.41 - 339.37 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.41 - 339.37 | 133.33 | -32.6% |
| DCF (Growth 10y) | 124.45 - 482.03 | 196.84 | -0.5% |
| DCF (EBITDA 5y) | 87.41 - 167.58 | 115.23 | -41.8% |
| DCF (EBITDA 10y) | 117.41 - 221.22 | 153.52 | -22.4% |
| Fair Value | 12.20 - 12.20 | 12.20 | -93.84% |
| P/E | 185.47 - 189.58 | 187.52 | -5.2% |
| EV/EBITDA | 30.48 - 146.16 | 67.64 | -65.8% |
| EPV | (3.74) - (2.16) | (2.95) | -101.5% |
| DDM - Stable | 27.06 - 127.55 | 77.30 | -60.9% |
| DDM - Multi | 72.10 - 266.28 | 113.73 | -42.5% |
| Market Cap (mil) | 4,750.86 |
| Beta | 0.85 |
| Outstanding shares (mil) | 24.01 |
| Enterprise Value (mil) | 4,750.86 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.90% |
| Cost of Debt | 5.00% |
| WACC | 7.58% |