Madison Square Garden Entertainment Corp. (MSGE) DCF Valuation

Madison Square Garden Entertainment Corp. (MSGE) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Madison Square Garden Entertainment Corp. (MSGE) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Streamline your analysis and improve precision with our [MSGE] DCF Calculator! Equipped with real Madison Square Garden Entertainment Corp. data and customizable assumptions, this tool empowers you to forecast, analyze, and value Madison Square Garden Entertainment like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 584.6 81.8 653.5 851.5 959.3 1,095.8 1,251.9 1,430.1 1,633.7 1,866.3
Revenue Growth, % 0 -86.01 698.77 30.3 12.66 14.24 14.24 14.24 14.24 14.24
EBITDA 359.4 -103.2 -1.9 202.9 164.1 4.7 5.3 6.1 6.9 7.9
EBITDA, % 61.48 -126.13 -0.29212 23.83 17.11 0.42487 0.42487 0.42487 0.42487 0.42487
Depreciation 88.1 77.0 81.3 73.3 53.9 297.8 340.2 388.7 444.0 507.2
Depreciation, % 15.08 94.16 12.43 8.6 5.62 27.18 27.18 27.18 27.18 27.18
EBIT 271.3 -180.2 -83.2 129.6 110.2 -86.8 -99.2 -113.3 -129.4 -147.8
EBIT, % 46.4 -220.29 -12.73 15.23 11.49 -7.92 -7.92 -7.92 -7.92 -7.92
Total Cash 1,243.7 317.8 58.1 84.4 33.6 487.2 556.6 635.8 726.3 829.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 80.2 170.3 204.9 144.6 102.6
Account Receivables, % 13.73 208.16 31.36 16.98 10.69
Inventories 79.9 2.2 2.8 2.6 3.9 38.4 43.9 50.1 57.2 65.4
Inventories, % 13.66 2.73 0.42112 0.3003 0.40354 3.5 3.5 3.5 3.5 3.5
Accounts Payable 17.3 2.5 11.2 15.6 26.6 26.9 30.8 35.2 40.2 45.9
Accounts Payable, % 2.95 3.01 1.72 1.84 2.77 2.46 2.46 2.46 2.46 2.46
Capital Expenditure -29.6 -10.3 -15.8 -15.2 -24.2 -53.5 -61.1 -69.8 -79.7 -91.1
Capital Expenditure, % -5.07 -12.61 -2.42 -1.78 -2.52 -4.88 -4.88 -4.88 -4.88 -4.88
Tax Rate, % -175.96 -175.96 -175.96 -175.96 -175.96 -175.96 -175.96 -175.96 -175.96 -175.96
EBITAT 172.0 -184.7 -83.1 127.7 304.2 -80.2 -91.6 -104.6 -119.5 -136.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 87.6 -145.2 -44.1 250.7 385.6 -146.1 132.0 150.8 172.3 196.8
WACC, % 7.67 8.46 8.46 8.42 8.46 8.29 8.29 8.29 8.29 8.29
PV UFCF
SUM PV UFCF 353.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 201
Terminal Value 3,190
Present Terminal Value 2,142
Enterprise Value 2,496
Net Debt 1,037
Equity Value 1,459
Diluted Shares Outstanding, MM 49
Equity Value Per Share 30.03

What You Will Get

  • Real MSGE Financial Data: Pre-filled with Madison Square Garden Entertainment Corp.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See MSGE’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Real-Life MSGE Data: Pre-filled with Madison Square Garden Entertainment's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, margins, WACC, tax rates, and capital expenditures to fit your analysis.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Testing: Generate multiple forecast scenarios to explore various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and crafted for both professionals and novices.

How It Works

  • Download: Access the ready-to-use Excel file with Madison Square Garden Entertainment Corp.'s (MSGE) financial data.
  • Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations update in real-time.
  • Test Scenarios: Create multiple projections and compare outcomes instantly.
  • Make Decisions: Use the valuation results to guide your investment strategy.

Why Choose This Calculator?

  • Accurate Data: Up-to-date Madison Square Garden Entertainment Corp. (MSGE) financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the entertainment industry.
  • User-Friendly: Simple design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately assess Madison Square Garden Entertainment Corp.’s (MSGE) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to MSGE.
  • Consultants: Easily customize the template for valuation reports tailored to MSGE clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading entertainment firms.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to MSGE.

What the Template Contains

  • Preloaded MSGE Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.