As of 2024-12-12, the Intrinsic Value of Madison Square Garden Sports Corp (MSGS) is
116.24 USD. This MSGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 233.01 USD, the upside of Madison Square Garden Sports Corp is
-50.10%.
The range of the Intrinsic Value is 68.68 - 315.91 USD
116.24 USD
Intrinsic Value
MSGS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.68 - 315.91 |
116.24 |
-50.1% |
| DCF (Growth 10y) |
105.96 - 445.93 |
171.74 |
-26.3% |
| DCF (EBITDA 5y) |
128.13 - 174.53 |
150.34 |
-35.5% |
| DCF (EBITDA 10y) |
153.47 - 222.86 |
185.54 |
-20.4% |
| Fair Value |
14.60 - 14.60 |
14.60 |
-93.73% |
| P/E |
71.66 - 141.62 |
89.18 |
-61.7% |
| EV/EBITDA |
63.58 - 154.68 |
88.65 |
-62.0% |
| EPV |
(5.96) - (4.35) |
(5.16) |
-102.2% |
| DDM - Stable |
34.95 - 175.44 |
105.20 |
-54.9% |
| DDM - Multi |
64.66 - 255.30 |
103.54 |
-55.6% |
MSGS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,589.91 |
| Beta |
0.70 |
| Outstanding shares (mil) |
23.99 |
| Enterprise Value (mil) |
5,842.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.67% |
| Cost of Debt |
5.00% |
| WACC |
7.42% |