Madison Square Garden Sports Corp. (MSGS) DCF Valuation

Madison Square Garden Sports Corp. (MSGS) 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 Sports Corp. (MSGS) 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:

Whether you’re an investor or an analyst, this (MSGS) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Madison Square Garden Sports Corp., you can adjust forecasts and instantly observe the effects.


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 603.3 415.7 821.4 887.4 1,027.1 1,258.9 1,543.1 1,891.3 2,318.1 2,841.2
Revenue Growth, % 0 -31.09 97.57 8.05 15.74 22.57 22.57 22.57 22.57 22.57
EBITDA -76.0 -73.2 90.7 116.4 136.4 18.2 22.3 27.4 33.5 41.1
EBITDA, % -12.6 -17.6 11.04 13.11 13.28 1.45 1.45 1.45 1.45 1.45
Depreciation 17.5 5.6 5.0 3.6 3.2 14.0 17.2 21.1 25.8 31.7
Depreciation, % 2.91 1.34 0.61386 0.40307 0.30804 1.11 1.11 1.11 1.11 1.11
EBIT -93.6 -78.8 85.7 112.8 133.3 4.2 5.1 6.3 7.7 9.4
EBIT, % -15.51 -18.94 10.43 12.71 12.97 0.33159 0.33159 0.33159 0.33159 0.33159
Total Cash 77.9 64.9 91.0 40.4 89.1 133.0 163.0 199.8 244.9 300.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.5 53.7 76.9 74.0 80.1
Account Receivables, % 1.25 12.92 9.37 8.34 7.8
Inventories 33.5 23.9 18.8 24.8 .0 41.2 50.5 61.9 75.9 93.0
Inventories, % 5.55 5.74 2.29 2.8 0 3.27 3.27 3.27 3.27 3.27
Accounts Payable 2.3 2.2 11.3 9.1 9.9 10.8 13.2 16.2 19.8 24.3
Accounts Payable, % 0.38139 0.53546 1.37 1.02 0.96383 0.85532 0.85532 0.85532 0.85532 0.85532
Capital Expenditure -362.5 -.5 -.9 -1.2 -1.5 -152.5 -187.0 -229.1 -280.9 -344.2
Capital Expenditure, % -60.08 -0.11209 -0.11347 -0.13308 -0.14126 -12.12 -12.12 -12.12 -12.12 -12.12
Tax Rate, % 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38 44.38
EBITAT -113.2 -14.0 59.2 60.0 74.1 2.5 3.0 3.7 4.5 5.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -496.9 -45.5 54.2 57.1 95.4 -196.2 -196.1 -240.4 -294.7 -361.2
WACC, % 7.08 6.45 6.84 6.72 6.74 6.76 6.76 6.76 6.76 6.76
PV UFCF
SUM PV UFCF -1,040.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -376
Terminal Value -13,587
Present Terminal Value -9,794
Enterprise Value -10,835
Net Debt 1,016
Equity Value -11,851
Diluted Shares Outstanding, MM 24
Equity Value Per Share -491.82

What You Will Receive

  • Pre-Filled Financial Model: Madison Square Garden Sports Corp.'s (MSGS) actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Pre-Loaded Data: Madison Square Garden Sports Corp. (MSGS) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See Madison Square Garden Sports Corp. (MSGS) intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  • Download: Obtain the pre-built Excel file containing Madison Square Garden Sports Corp.'s (MSGS) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC as needed.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and evaluate outcomes immediately.
  • Make Decisions: Utilize the valuation findings to inform your investment choices.

Why Choose This Calculator for Madison Square Garden Sports Corp. (MSGS)?

  • All-in-One Solution: Features DCF, WACC, and a variety of financial ratio analyses tailored for MSGS.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Madison Square Garden's intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting metrics.
  • Expert-Level Tool: Perfect for financial analysts, investors, and consultants focusing on MSGS.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Madison Square Garden Sports Corp. (MSGS) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to the sports industry.
  • Consultants: Deliver professional valuation insights on sports franchises to clients quickly and accurately.
  • Business Owners: Understand how companies like Madison Square Garden Sports Corp. (MSGS) are valued to inform your own business strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios from the sports sector.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Madison Square Garden Sports Corp. (MSGS) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Madison Square Garden Sports Corp. (MSGS).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.

No products were found matching.