image
Madison Square Garden Sports Corp. MSGS
Communication Services - Entertainment - NYSE - US
Watchlist
$ 178.79
-1.2 %
$ 4.29 B
Market Cap
76.08
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MSGS stock under the worst case scenario is HIDDEN Compared to the current market price of 179 USD, Madison Square Garden Sports Corp. is HIDDEN

MSGS Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MSGS stock under the base case scenario is HIDDEN Compared to the current market price of 179 USD, Madison Square Garden Sports Corp. is HIDDEN

MSGS Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MSGS stock under the best case scenario is HIDDEN Compared to the current market price of 179 USD, Madison Square Garden Sports Corp. is HIDDEN

MSGS Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart MSGS

image
1M -11%
6M -23%
1Y --%
3Y 12%
5Y 9%
All
$240.0$240.0$230.0$230.0$220.0$220.0$210.0$210.0$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.03 B REVENUE
15.74%
Growth Rates
1Year 15.74%
3Years 35.19%
5Years -8.83%
7Years -3.50%
10Years 1.18%
146 M OPERATING INCOME
71.46%
Growth Rates
1Year 71.46%
3Years 56.89%
5Years 50.94%
7Years 23.65%
10Years 12.62%
58.8 M NET INCOME
28.80%
Growth Rates
1Year 28.80%
3Years 78.60%
5Years 83.59%
7Years 15.64%
10Years 9.61%
92.1 M OPERATING CASH FLOW
-39.58%
Growth Rates
1Year -39.58%
3Years 66.41%
5Years -10.59%
7Years -11.50%
10Years -3.89%
-8.9 M INVESTING CASH FLOW
49.90%
Growth Rates
1Year 49.90%
3Years -167.28%
5Years 47.95%
7Years 38.40%
10Years 33.43%
-28.8 M FINANCING CASH FLOW
84.46%
Growth Rates
1Year 84.46%
3Years -38.87%
5Years 16.69%
7Years 21.63%
10Years -0.72%
358 M REVENUE
571.13%
Growth Rates
1Year 15.74%
3Years 35.19%
5Years -8.83%
7Years -3.50%
10Years 1.18%
13.3 M OPERATING INCOME
260.95%
Growth Rates
1Year 71.46%
3Years 56.89%
5Years 50.94%
7Years 23.65%
10Years 12.62%
1.11 M NET INCOME
114.73%
Growth Rates
1Year 28.80%
3Years 78.60%
5Years 83.59%
7Years 15.64%
10Years 9.61%
61.8 M OPERATING CASH FLOW
336.18%
Growth Rates
1Year -39.58%
3Years 66.41%
5Years -10.59%
7Years -11.50%
10Years -3.89%
-1.14 M INVESTING CASH FLOW
2.06%
Growth Rates
1Year 49.90%
3Years -167.28%
5Years 47.95%
7Years 38.40%
10Years 33.43%
-2.87 M FINANCING CASH FLOW
69.79%
Growth Rates
1Year 84.46%
3Years -38.87%
5Years 16.69%
7Years 21.63%
10Years -0.72%
Balance Sheet Madison Square Garden Sports Corp.
image
Current Assets 217 M
Cash & Short-Term Investments 89.1 M
Receivables 80.1 M
Other Current Assets 47.7 M
Non-Current Assets 1.13 B
Long-Term Investments 62.5 M
PP&E 723 M
Other Non-Current Assets 344 M
6.62 %5.95 %3.54 %4.65 %53.71 %25.53 %Total Assets$1.3b
Current Liabilities 522 M
Accounts Payable 9.9 M
Short-Term Debt 80.3 M
Other Current Liabilities 432 M
Non-Current Liabilities 1.09 B
Long-Term Debt 1.02 B
Other Non-Current Liabilities 65.7 M
4.98 %26.78 %63.56 %4.07 %Total Liabilities$1.6b
EFFICIENCY
Earnings Waterfall Madison Square Garden Sports Corp.
image
Revenue 1.03 B
Cost Of Revenue 617 M
Gross Profit 411 M
Operating Expenses 265 M
Operating Income 146 M
Other Expenses 87.3 M
Net Income 58.8 M
1b1b1b1b800m800m600m600m400m400m200m200m001b(617m)411m(265m)146m(87m)59mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
39.98% GROSS MARGIN
39.98%
Averages
1Year 39.98%
3Years 39.06%
5Years 37.94%
7Years 38.28%
10Years 36.88%
14.22% OPERATING MARGIN
14.22%
Averages
1Year 14.22%
3Years 11.43%
5Years -0.03%
7Years 0.32%
10Years -0.77%
5.72% NET MARGIN
5.72%
Averages
1Year 5.72%
3Years 5.78%
5Years -1.23%
7Years 0.39%
10Years -1.35%
-22.07% ROE
-22.07%
Averages
1Year -22.07%
3Years -23.67%
5Years -1.18%
7Years -0.06%
10Years -0.98%
4.37% ROA
4.37%
Averages
1Year 4.37%
3Years 3.98%
5Years 0.22%
7Years 0.69%
10Years -0.12%
8.98% ROIC
8.98%
Averages
1Year 8.98%
3Years 6.66%
5Years 1.50%
7Years 1.92%
10Years 0.95%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Madison Square Garden Sports Corp.
image
200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 58.8 M
Depreciation & Amortization 3.16 M
Capital Expenditures -1.45 M
Stock-Based Compensation 21.3 M
Change in Working Capital -1.82 M
Others 8.88 M
Free Cash Flow 90.7 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Madison Square Garden Sports Corp.
image
Wall Street analysts predict an average 1-year price target for MSGS of $268 , with forecasts ranging from a low of $230 to a high of $314 .
MSGS Lowest Price Target Wall Street Target
230 USD 28.64%
MSGS Average Price Target Wall Street Target
268 USD 49.67%
MSGS Highest Price Target Wall Street Target
314 USD 75.63%
Price
Max Price Target
Min Price Target
Average Price Target
320320300300280280260260240240220220200200180180160160May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
7 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
88776655443322110077.0020222022
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Madison Square Garden Sports Corp.
image
Sold
0-3 MONTHS
10.1 M USD 2
3-6 MONTHS
0 USD 0
6-9 MONTHS
283 K USD 2
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
TRES AGAVES TEQUILA NAMED AN OFFICIAL SPONSOR OF THE NEW YORK RANGERS NEW YORK , March 6, 2025 /PRNewswire/ -- Madison Square Garden Sports Corp. (NYSE: MSGS) announced today that award-winning tequila Tres Agaves is an official sponsor of the New York Rangers. Inside the arena, Tres Agaves will have dedicated ribbon LED signage and be featured on GardenVision during regular season Rangers home games, reinforcing its presence among the fanbase. prnewswire.com - 1 month ago
MSGS Stock Down on Q2 Earnings Miss, Revenue Beat Estimates Madison Square Garden Sports second-quarter fiscal 2025 results are aided by strong demand for the Knicks and the Rangers. zacks.com - 2 months ago
Madison Square Garden (MSGS) Q2 Earnings: Taking a Look at Key Metrics Versus Estimates While the top- and bottom-line numbers for Madison Square Garden (MSGS) give a sense of how the business performed in the quarter ended December 2024, it could be worth looking at how some of its key metrics compare to Wall Street estimates and year-ago values. zacks.com - 2 months ago
Madison Square Garden Sports Corp. (MSGS) Q2 2025 Earnings Call Transcript Madison Square Garden Sports Corp. (NYSE:MSGS ) Q2 2025 Earnings Conference Call February 4, 2025 10:00 AM ET Company Participants Ari Danes - Senior Vice President of Investor Relations Jamaal Lesane - Chief Operating Officer Victoria Mink - Executive Vice President, Chief Financial Officer and Treasurer Conference Call Participants David Karnovsky - JPMorgan Brandon Ross - LightShed Partners Ben Swinburne - Morgan Stanley David Joyce - Seaport Research Partners Operator Good morning. Thank you for standing by, and welcome to the Madison Square Garden Sports Corp. Fiscal 2025 Second Quarter Earnings Conference Call. seekingalpha.com - 2 months ago
Madison Square Garden (MSGS) Misses Q2 Earnings Estimates Madison Square Garden (MSGS) came out with quarterly earnings of $0.05 per share, missing the Zacks Consensus Estimate of $0.25 per share. This compares to earnings of $0.59 per share a year ago. zacks.com - 2 months ago
MADISON SQUARE GARDEN SPORTS CORP. REPORTS FISCAL 2025 SECOND QUARTER RESULTS NEW YORK , Feb. 4, 2025 /PRNewswire/ -- Madison Square Garden Sports Corp. (NYSE: MSGS) today reported financial results for the fiscal second quarter ended December 31, 2024. During the fiscal 2025 second quarter, the New York Knicks ("Knicks") and New York Rangers ("Rangers") began their 2024-25 regular seasons, playing a combined three more games at the Madison Square Garden Arena ("The Garden") as compared to the prior year quarter. prnewswire.com - 2 months ago
Madison Square Garden Sports Corp. to Host Fiscal 2025 Second Quarter Conference Call NEW YORK , Jan. 28, 2025 /PRNewswire/ -- Madison Square Garden Sports Corp. (NYSE: MSGS) will host a conference call to discuss results for its fiscal second quarter ended December 31, 2024 on Tuesday, February 4, 2025 at 10:00 a.m. Eastern Time. prnewswire.com - 2 months ago
WATERLOO SPARKLING WATER NAMED AN OFFICIAL PARTNER OF THE NEW YORK RANGERS AND MADISON SQUARE GARDEN Waterloo Sparkling Water to be Available at Concession Stands Throughout MSG,  Including at a New Dedicated Concession Stand,  Providing Fans with Even More Beverage Options at The World's Most Famous Arena NEW YORK , Jan. 14, 2025 /PRNewswire/ -- Madison Square Garden Sports Corp. (NYSE: MSGS) ("MSG Sports") and Madison Square Garden Entertainment Corp. (NYSE: MSGE) ("MSG Entertainment") announced today a partnership with Waterloo Sparkling Water, naming the brand known for its authentic flavors and lively carbonation an official partner of the New York Rangers and Madison Square Garden. With this new partnership, fans can now enjoy refreshing Waterloo Sparkling Water products at concession stands throughout Madison Square Garden, including at a brand-new Waterloo dedicated concession stand on The Garden's sixth floor Infosys Level concourse. prnewswire.com - 3 months ago
Using SA's Stock Screener: Sell 6 Overvalued Blue Chips, With Stagnating Growth Seeking Alpha's Quant Valuation and Growth Grades identify 6 blue-chip stocks with extremely high valuations matched against limited operating growth potential. Costco, Cencora, West Pharmaceutical Services, Danaher, Madison Square Garden Sports, and Estée Lauder appear to be at risk of disappointing investors in 2025. Weakening technical performance vs. the S&P 500 is part of the bearish sell/avoid equation for each since summer. seekingalpha.com - 3 months ago
Madison Square Garden (MSGS) Q1 Earnings: Taking a Look at Key Metrics Versus Estimates The headline numbers for Madison Square Garden (MSGS) give insight into how the company performed in the quarter ended September 2024, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 5 months ago
Madison Square Garden (MSGS) Reports Q1 Loss, Tops Revenue Estimates Madison Square Garden (MSGS) came out with a quarterly loss of $0.31 per share versus the Zacks Consensus Estimate of a loss of $0.88. This compares to loss of $0.79 per share a year ago. zacks.com - 5 months ago
MADISON SQUARE GARDEN SPORTS CORP. REPORTS FISCAL 2025 FIRST QUARTER RESULTS NEW YORK , Nov. 1, 2024 /PRNewswire/ -- Madison Square Garden Sports Corp. (NYSE: MSGS) today reported financial results for the fiscal first quarter ended September 30, 2024.   Last month, the New York Knicks ("Knicks") and New York Rangers ("Rangers") began their 2024-25 regular seasons at the Madison Square Garden Arena. prnewswire.com - 5 months ago
8. Profile Summary

Madison Square Garden Sports Corp. MSGS

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 4.29 B
Dividend Yield 0.00%
Description Madison Square Garden Sports Corp. operates as a professional sports company. The company owns and operates a portfolio of assets that consists of the New York Knickerbockers of the National Basketball Association (NBA) and the New York Rangers of the National Hockey League. Its other professional franchises include two development league teams, the Hartford Wolf Pack of the American Hockey League and the Westchester Knicks of the NBA G League. It also owns Knicks Gaming, an esports franchise that competes in the NBA 2K League, as well as a controlling interest in Counter Logic Gaming, a North American esports organization. In addition, the company operates two professional sports team performance centers, the Madison Square Garden Training Center in Greenburgh and the CLG Performance Center in Los Angeles. The company was formerly known as The Madison Square Garden Company. Madison Square Garden Sports Corp. was incorporated in 2015 and is based in New York, New York.
Contact Two Pennsylvania Plaza, New York, NY, 10121 https://www.msgsports.com
IPO Date Sept. 17, 2015
Employees 533
Officers Mr. Jamaal T. Lesane Chief Operating Officer Mr. David Granville-Smith Executive Vice President Mr. Bryan Warner Senior Vice President & Head of Legal Mr. Richard Constable Chief Strategist, EVice President and Global Head of Government Relations & Public Affairs Mr. Joel Fisher Executive Vice President of Marquee Events & Operations Ms. Victoria M. Mink Executive Vice President, Chief Financial Officer & Treasurer Mr. Ari Danes C.F.A. Senior Vice President of Investor Relations & Treasury Mr. Gregg G. Seibert Vice Chairman Mr. James Lawrence Dolan Executive Chairman & Chief Executive Officer Mr. Alexander Shvartsman Senior Vice President, Controller & Principal Accounting Officer