MADISON SQUARE GARDEN SPORTS CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 185.2 USD | +0.11% |
|
-1.65% | +1.88% |
| May. 06 | Macquarie Raises Price Target on Madison Square Garden Sports to $240 From $235, Keeps Outperform Rating | MT |
| May. 02 | Madison Square Garden Sports Shares Fall After Lower Fiscal Q3 Earnings | MT |
Valuation
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,651 | 3,524 | 4,162 | 3,658 | 4,493 | 4,436 | - | - |
| Enterprise Value (EV) 1 | 5,511 | 3,796 | 4,482 | 3,817 | 4,778 | 4,646 | 4,589 | 4,526 |
| P/E ratio | 583 x | -19.3 x | -298 x | 71.9 x | 99.5 x | 137 x | 91.7 x | 72.6 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 4.08 x | 5.84 x | 10 x | 4.45 x | 5.06 x | 4.59 x | 4.68 x | 4.47 x |
| EV / Revenue | 3.38 x | 6.29 x | 10.8 x | 4.65 x | 5.38 x | 4.81 x | 4.85 x | 4.56 x |
| EV / EBITDA | 52.3 x | -49.8 x | -61.5 x | 41.9 x | 53.8 x | 41.3 x | 55.4 x | 42.7 x |
| EV / FCF | -200 x | -10.5 x | -125 x | 21.8 x | 31.6 x | 99.2 x | 56.1 x | 69.6 x |
| FCF Yield | -0.5% | -9.48% | -0.8% | 4.59% | 3.17% | 1.01% | 1.78% | 1.44% |
| Price to Book | 2.41 x | -17 x | -20.4 x | -24.9 x | -10.8 x | -15.1 x | -23.5 x | -43 x |
| Nbr of stocks (in thousands) | 23,759 | 23,992 | 24,117 | 24,226 | 23,893 | 23,946 | - | - |
| Reference price 2 | 279.9 | 146.9 | 172.6 | 151.0 | 188.0 | 185.2 | 185.2 | 185.2 |
| Announcement Date | 8/20/19 | 8/14/20 | 8/19/21 | 8/18/22 | 8/17/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,631 | 603.3 | 415.7 | 821.4 | 887.4 | 966.4 | 947.1 | 992.2 |
| EBITDA 1 | 105.3 | -76.16 | -72.87 | 91.12 | 88.75 | 112.6 | 82.84 | 106.1 |
| EBIT 1 | -13.87 | -27.5 | -78.44 | 86.08 | 85.17 | 99.8 | 94.81 | 96.64 |
| Operating Margin | -0.85% | -4.56% | -18.87% | 10.48% | 9.6% | 10.33% | 10.01% | 9.74% |
| Earnings before Tax (EBT) 1 | -1.769 | -98.05 | -89.32 | 73.93 | 89.92 | 62.19 | 62.91 | 75.4 |
| Net income 1 | 11.43 | -182.4 | -13.95 | 51.13 | 47.79 | 33.24 | 49.7 | 61.83 |
| Net margin | 0.7% | -30.23% | -3.36% | 6.23% | 5.39% | 3.44% | 5.25% | 6.23% |
| EPS 2 | 0.4800 | -7.620 | -0.5800 | 2.100 | 1.890 | 1.352 | 2.020 | 2.553 |
| Free Cash Flow 1 | -27.58 | -359.9 | -35.79 | 175.1 | 151.3 | 46.83 | 81.77 | 65 |
| FCF margin | -1.69% | -59.65% | -8.61% | 21.32% | 17.05% | 4.85% | 8.63% | 6.55% |
| FCF Conversion (EBITDA) | - | - | - | 192.19% | 170.47% | 41.59% | 98.7% | 61.27% |
| FCF Conversion (Net income) | - | - | - | 342.5% | 316.56% | 140.9% | 164.52% | 105.13% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 8/20/19 | 8/14/20 | 8/19/21 | 8/18/22 | 8/17/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 289.6 | 337.8 | 175.2 | 24.09 | 353.7 | 382.7 | 126.9 | 43.05 | 326.9 | 430 | 160.4 | 35.1 | 355.5 | 436.2 | 141.2 |
| EBITDA 1 | 37.13 | 62.6 | 24.9 | -34.87 | 52.36 | 82.59 | -11.32 | -14.03 | 29.61 | 80.53 | 9.25 | - | - | - | - |
| EBIT 1 | 35.92 | 61.39 | 23.71 | -35.9 | 51.52 | 81.75 | -12.2 | -14.82 | 28.82 | 79.74 | 5.945 | -34.43 | 52.2 | 94.91 | -25.44 |
| Operating Margin | 12.4% | 18.18% | 13.53% | -149.02% | 14.57% | 21.36% | -9.61% | -34.44% | 8.82% | 18.55% | 3.71% | -98.09% | 14.69% | 21.76% | -18.01% |
| Earnings before Tax (EBT) 1 | 32.31 | 58.91 | 20.76 | -39.02 | 46.39 | 94.78 | -12.22 | -33.96 | 25.01 | 71.9 | -0.7593 | -41.23 | 45.07 | 88.52 | -31.24 |
| Net income 1 | 15.84 | 24.5 | 27.19 | -17.82 | 22.49 | 52.38 | -9.257 | -18.82 | 14.22 | 37.88 | -0.7492 | -33.81 | 36.96 | 72.59 | -25.61 |
| Net margin | 5.47% | 7.25% | 15.52% | -73.98% | 6.36% | 13.69% | -7.29% | -43.72% | 4.35% | 8.81% | -0.47% | -96.33% | 10.4% | 16.64% | -18.13% |
| EPS 2 | 0.6500 | 1.000 | 1.110 | -0.7300 | 0.8400 | 2.180 | -0.3900 | -0.7900 | 0.5900 | 1.570 | -0.0259 | -1.233 | 1.526 | 2.979 | -1.058 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/3/22 | 5/5/22 | 8/18/22 | 10/27/22 | 2/7/23 | 5/4/23 | 8/17/23 | 11/2/23 | 2/6/24 | 5/2/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 272 | 320 | 159 | 285 | 211 | 154 | 90 |
| Net Cash position 1 | 1,140 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -3.573 x | -4.393 x | 1.745 x | 3.207 x | 1.871 x | 1.853 x | 0.8481 x |
| Free Cash Flow 1 | -27.6 | -360 | -35.8 | 175 | 151 | 46.8 | 81.8 | 65 |
| ROE (net income / shareholders' equity) | 0.44% | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | -1.08% | 3.92% | 3.65% | 6.16% | 6.81% | - |
| Assets 1 | - | - | 1,298 | 1,306 | 1,309 | 539.6 | 729.8 | - |
| Book Value Per Share 2 | 116.0 | -8.630 | -8.470 | -6.070 | -17.40 | -12.20 | -7.870 | -4.300 |
| Cash Flow per Share 2 | 7.580 | - | -2.180 | 4.280 | 6.300 | 1.390 | 2.210 | 2.690 |
| Capex 1 | 189 | 363 | 0.47 | 2.93 | 1.18 | 1.33 | 1.33 | 1 |
| Capex / Sales | 11.58% | 60.25% | 0.11% | 0.36% | 0.13% | 0.14% | 0.14% | 0.1% |
| Announcement Date | 8/20/19 | 8/14/20 | 8/19/21 | 8/18/22 | 8/17/23 | - | - | - |
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
D+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
185.2
USD
Average target price
246.8
USD
Spread / Average Target
+33.23%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +1.88% | 4.44B | |
| +11.84% | 8.03B | |
| -1.15% | 6.44B | |
| +2.83% | 5.58B | |
| +12.43% | 4.35B | |
| +10.55% | 3.63B | |
| +21.97% | 3.13B | |
| -3.84% | 3.04B | |
| +28.79% | 1.96B | |
| 0.00% | 1.86B |
- Stock Market
- Equities
- MSGS Stock
- Financials Madison Square Garden Sports Corp.