investorscraft@gmail.com

Intrinsic ValueMadison Square Garden Entertainment Corp. (MSGE)

Previous Close$61.87
Intrinsic Value
Upside potential
Previous Close
$61.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Madison Square Garden Entertainment Corp. (MSGE) operates as a premier live entertainment company, specializing in high-profile events, sports, and performances at iconic venues such as Madison Square Garden and Radio City Music Hall. The company generates revenue through ticket sales, premium seating, sponsorships, and venue operations, capitalizing on its strong brand equity and strategic locations in New York City. MSGE holds a dominant position in the live entertainment sector, leveraging its exclusive content partnerships and world-class facilities to attract top-tier performers and events. Its diversified revenue streams and ability to host marquee events provide resilience against economic cycles, reinforcing its competitive edge in a highly fragmented industry. The company’s focus on experiential entertainment aligns with growing consumer demand for unique, in-person experiences, further solidifying its market leadership.

Revenue Profitability And Efficiency

For FY 2024, MSGE reported revenue of $959.3 million, with net income of $144.3 million, reflecting a diluted EPS of $2.97. Operating cash flow stood at $111.3 million, while capital expenditures were $24.2 million, indicating disciplined investment in venue enhancements. The company’s ability to convert revenue into profitability underscores its operational efficiency and pricing power in the live entertainment market.

Earnings Power And Capital Efficiency

MSGE demonstrates strong earnings power, driven by high-margin premium seating and sponsorship deals. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, supporting reinvestment in core assets without compromising financial stability. This balance enhances long-term shareholder value.

Balance Sheet And Financial Health

MSGE’s balance sheet shows $33.3 million in cash and equivalents against total debt of $1.07 billion, reflecting a leveraged position typical for capital-intensive entertainment businesses. The absence of dividends suggests a focus on debt management and growth initiatives. The company’s financial health hinges on sustained cash flow generation to service its obligations.

Growth Trends And Dividend Policy

Growth is fueled by demand for live events and strategic venue expansions. MSGE does not currently pay dividends, opting to reinvest cash flows into business development and debt reduction. This aligns with its growth-oriented strategy, prioritizing scalability over immediate shareholder returns.

Valuation And Market Expectations

The market values MSGE based on its premium venue assets and recurring event revenue. Investors likely price in long-term growth potential, given the company’s strong brand and limited competition in its niche. Valuation metrics should account for cyclical risks inherent to the entertainment industry.

Strategic Advantages And Outlook

MSGE’s strategic advantages include iconic venues, exclusive content, and a loyal customer base. The outlook remains positive, supported by post-pandemic demand recovery and innovation in event experiences. However, macroeconomic sensitivity and high fixed costs warrant cautious optimism.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount