MADISON SQUARE GARDEN ENTERTAINMENT CORP. Financials Madison Square Garden Entertainment Corp.
Equities
MSGE
US5582561032
Entertainment Production
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.53 USD | -0.31% |
|
-4.18% | +11.76% |
Valuation
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 1,743 | 1,706 | - | - |
| Enterprise Value (EV) 1 | 2,326 | 2,346 | 2,244 | 2,164 |
| P/E ratio | 22.9 x | 32.7 x | 24.4 x | 24.7 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 2.05 x | 1.81 x | 1.71 x | 1.62 x |
| EV / Revenue | 2.73 x | 2.48 x | 2.24 x | 2.05 x |
| EV / EBITDA | 14.1 x | 13.4 x | 12.2 x | 11.5 x |
| EV / FCF | 19.3 x | 16.7 x | 14.5 x | 13.4 x |
| FCF Yield | 5.18% | 5.98% | 6.91% | 7.49% |
| Price to Book | -25.1 x | -14.6 x | -22.8 x | 79.8 x |
| Nbr of stocks (in thousands) | 51,859 | 48,025 | - | - |
| Reference price 2 | 33.62 | 35.53 | 35.53 | 35.53 |
| Announcement Date | 8/18/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 851.5 | 945.2 | 1,001 | 1,055 |
| EBITDA 1 | 165.5 | 175.5 | 184.1 | 188.1 |
| EBIT 1 | 105 | 106.6 | 129.1 | 128.2 |
| Operating Margin | 12.33% | 11.28% | 12.9% | 12.15% |
| Earnings before Tax (EBT) 1 | 77.77 | 50.58 | 72.94 | 72.92 |
| Net income 1 | 76.6 | 50 | 71.03 | 71.57 |
| Net margin | 9% | 5.29% | 7.1% | 6.78% |
| EPS 2 | 1.470 | 1.087 | 1.456 | 1.440 |
| Free Cash Flow 1 | 120.5 | 140.2 | 155 | 162 |
| FCF margin | 14.15% | 14.84% | 15.49% | 15.36% |
| FCF Conversion (EBITDA) | 72.83% | 79.91% | 84.17% | 86.13% |
| FCF Conversion (Net income) | 157.32% | 280.53% | 218.23% | 226.36% |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 8/18/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 201.2 | 147.9 | 142.2 | 402.7 | 228.3 | 169.2 | 150 | 427.3 | 238.2 | 182.6 |
| EBITDA 1 | 39.46 | -7.696 | 6.693 | 156.4 | 26.74 | -1.355 | -17.1 | 161 | 34.13 | -5.687 |
| EBIT 1 | 24.66 | -21.79 | -33.42 | 137.4 | 19.16 | -17.37 | -31.39 | 142.8 | 18.43 | -20.78 |
| Operating Margin | 12.26% | -14.73% | -23.5% | 34.13% | 8.39% | -10.27% | -20.93% | 33.4% | 7.74% | -11.38% |
| Earnings before Tax (EBT) 1 | - | -23.56 | -51.33 | 126.3 | 2.797 | -27.67 | -54.15 | 125.7 | -4.466 | -30.16 |
| Net income 1 | - | -24.48 | -50.67 | 125.2 | 2.795 | -26.94 | -54.15 | 125.7 | -4.466 | -30.16 |
| Net margin | - | -16.55% | -35.63% | 31.1% | 1.22% | -15.92% | -36.11% | 29.41% | -1.87% | -16.52% |
| EPS 2 | - | -0.4700 | -1.000 | 2.590 | 0.0600 | -0.5446 | -0.9389 | 2.642 | 0.0689 | -0.6226 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/18/23 | 8/18/23 | 11/7/23 | 2/7/24 | 5/9/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | 583 | 639 | 538 | 458 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.523 x | 3.643 x | 2.921 x | 2.435 x |
| Free Cash Flow 1 | 121 | 140 | 155 | 162 |
| ROE (net income / shareholders' equity) | - | - | - | 219% |
| ROA (Net income/ Total Assets) | 3.9% | 5.24% | 5.28% | 5.51% |
| Assets 1 | 1,964 | 953.5 | 1,346 | 1,300 |
| Book Value Per Share 2 | -1.340 | -2.440 | -1.560 | 0.4500 |
| Cash Flow per Share 2 | 2.600 | 2.300 | 2.460 | 2.000 |
| Capex 1 | 15.2 | 23 | 20.3 | 17.5 |
| Capex / Sales | 1.78% | 2.43% | 2.02% | 1.66% |
| Announcement Date | 8/18/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
35.53
USD
Average target price
42.43
USD
Spread / Average Target
+19.42%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +11.76% | 1.71B | |
| +1.93% | 3.64B |
- Stock Market
- Equities
- MSGE Stock
- Financials Madison Square Garden Entertainment Corp.
