Valuation Madison Square Garden Sports Corp.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-06 pm EDT			5-day change	1st Jan Change
202.33 ^USD	-1.08%		-3.21%	+11.27%

Aug. 30	Hall of Fame Resort & Entertainment Company Announces Board and Committee Changes	CI
Aug. 13	Tranche Update on Madison Square Garden Sports Corp.'s Equity Buyback Plan announced on November 5, 2015.	CI

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,524	4,162	3,658	4,493	4,505	4,846	-	-
Change	-	18.1%	-12.1%	22.82%	0.26%	7.58%	-	-
Enterprise Value (EV) ¹	3,796	4,482	3,817	4,778	4,505	4,993	4,912	4,773
Change	-	18.06%	-14.83%	25.16%	-5.71%	10.82%	-1.61%	-2.82%
P/E ratio	-19.3x	-298x	71.9x	99.5x	77.1x	129x	87.1x	67.5x
PBR	-17x	-20.4x	-24.9x	-10.8x	-	-27x	-65.3x	119x
PEG	-	3.2x	-0x	-9.9x	2.6x	-3.6x	1.8x	2.3x
Capitalization / Revenue	5.84x	10x	4.45x	5.06x	4.39x	5.06x	4.64x	4.45x
EV / Revenue	6.29x	10.8x	4.65x	5.38x	4.39x	5.22x	4.7x	4.38x
EV / EBITDA	-49.8x	-61.5x	41.9x	53.8x	30.2x	54.1x	38.8x	35.9x
EV / EBIT	-138x	-57.1x	44.3x	56.1x	30.8x	58.6x	42.1x	36.8x
EV / FCF	-10.5x	-125x	21.8x	31.6x	-	77.2x	61.9x	57.5x
FCF Yield	-9.48%	-0.8%	4.59%	3.17%	-	1.3%	1.62%	1.74%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-7.62	-0.58	2.1	1.89	2.44	1.565	2.323	2.996
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	603.3	415.7	821.4	887.4	1,027	957	1,045	1,089
EBITDA ¹	-76.16	-72.87	91.12	88.75	149.2	92.36	126.7	132.8
EBIT ¹	-27.5	-78.44	86.08	85.17	146	85.18	116.8	129.6
Net income ¹	-182.4	-13.95	51.13	47.79	58.77	37.22	52.63	72.12
Net Debt ¹	272.1	320.1	159	284.6	-	146.3	65.88	-72.79
Reference price ²	146.89	172.57	151.00	188.05	188.13	202.33	202.33	202.33
Nbr of stocks (in thousands)	23,992	24,117	24,226	23,893	23,946	23,952	-	-
Announcement Date	8/14/20	8/19/21	8/18/22	8/17/23	8/13/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MADISON SQUARE GARDEN SPORTS CORP.	129.32x	5.22x	54.06x	-.--%	4.85B
ENDEAVOR GROUP HOLDINGS, INC.	-35.76x	1.65x	7.26x	+0.83%	8.42B
TOHO CO., LTD.	24.16x	3.02x	12.42x	+1.27%	6.98B
MANGO EXCELLENT MEDIA CO., LTD.	18.4x	1.53x	3.18x	+0.81%	4.94B
BANIJAY GROUP N.V.	13.08x	1.25x	7.44x	+2.80%	4.09B
CHINA RUYI HOLDINGS LIMITED	33.03x	-	-	-.--%	3.5B
BEIJING ENLIGHT MEDIA CO., LTD.	31.64x	7.51x	19.74x	+2.02%	2.77B
CHINA FILM CO., LTD.	32.7x	2.41x	12.73x	+2.34%	2.58B
BEIJING JETSEN TECHNOLOGY CO., LTD	21.42x	-	-	-	1.52B
Average	29.78x	3.23x	16.69x	+1.26%	4.41B
Weighted average by Cap.	24.19x	2.89x	15.70x	+1.13%