Discounted Cash Flow
Madison Square Garden Entertainment Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2021 | $81.8m | $-218.6m | $-158.4m | -267.2% | $-4.24 |
| 2022 | $653.5m (698.8%) | $-133.3m (39.0%) | $79.6m (150.2%) | -20.4% (92.4%) | $-2.63 (37.9%) |
| 2023 | $851.5m (30.3%) | $76.6m (157.4%) | $120.5m (51.5%) | 9.0% (144.1%) | $1.47 (155.8%) |
| 2024 | $959.3m (12.7%) | $144.3m (88.4%) | $87.1m (-27.7%) | 15.0% (67.2%) | $2.99 (103.7%) |
| 2025 | $942.7m (-1.7%) | $37.4m (-74.1%) | $93.1m (6.9%) | 4.0% (-73.6%) | $0.78 (-73.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.