Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Madison Square Garden Sports
MSGS
Madison Square Garden Sports
Declining Local Fees Will Dampen Performance But Enable Cautious Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
22 Jun 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$220.00
10.2% undervalued
intrinsic discount
16 Aug
US$197.61
Loading
1Y
-1.7%
7D
-0.9%
Author's Valuation
US$220.0
10.2% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$220.0
10.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-148m
1b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.1b
Earnings US$98.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
1.16%
Entertainment revenue growth rate
0.45%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.81%
Calculation
US$98.68m
Earnings '28
x
70.87x
PE Ratio '28
=
US$6.99b
Market Cap '28
US$6.99b
Market Cap '28
/
24.22m
No. shares '28
=
US$288.80
Share Price '28
US$288.80
Share Price '28
Discounted to 2025 @ 9.82% p.a.
=
US$218.04
Fair Value '25
