As of 2025-09-17, the Intrinsic Value of Madison Square Garden Sports Corp (MSGS) is 80.75 USD. This MSGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.66 USD, the upside of Madison Square Garden Sports Corp is -62.40%.
The range of the Intrinsic Value is 50.68 - 187.61 USD
Based on its market price of 214.66 USD and our intrinsic valuation, Madison Square Garden Sports Corp (MSGS) is overvalued by 62.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 50.68 - 187.61 | 80.75 | -62.4% |
| DCF (Growth 10y) | 69.04 - 237.25 | 106.22 | -50.5% |
| DCF (EBITDA 5y) | 51.85 - 117.37 | 78.68 | -63.3% |
| DCF (EBITDA 10y) | 71.24 - 157.32 | 105.49 | -50.9% |
| Fair Value | -23.35 - -23.35 | -23.35 | -110.88% |
| P/E | (26.40) - 14.86 | (8.29) | -103.9% |
| EV/EBITDA | (1.71) - 38.93 | 14.45 | -93.3% |
| EPV | 17.89 - 25.70 | 21.80 | -89.8% |
| DDM - Stable | (10.67) - (45.93) | (28.30) | -113.2% |
| DDM - Multi | 30.62 - 104.30 | 47.57 | -77.8% |
| Market Cap (mil) | 5,156.13 |
| Beta | 0.70 |
| Outstanding shares (mil) | 24.02 |
| Enterprise Value (mil) | 5,302.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.98% |
| Cost of Debt | 5.00% |
| WACC | 7.70% |