Discounted Cash Flow
Madison Square Garden Sports 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) |
|---|---|---|---|---|---|
| 2016 | $1.1b | $-77.3m | $54.1m | -6.9% | $-3.12 |
| 2017 | $1.3b (18.2%) | $-72.7m (5.9%) | $172.4m (218.8%) | -5.5% (20.4%) | $-3.05 (2.2%) |
| 2018 | $1.6b (18.3%) | $141.6m (294.7%) | $28.7m (-83.3%) | 9.1% (264.7%) | $5.99 (296.4%) |
| 2019 | $1.6b (4.6%) | $11.4m (-91.9%) | $-27.6m (-196.0%) | 0.7% (-92.3%) | $0.48 (-92.0%) |
| 2020 | $603.3m (-63.0%) | $-182.4m (-1696.1%) | $-358.9m (-1201.3%) | -30.2% (-4415.1%) | $-7.62 (-1687.5%) |
| 2021 | $415.7m (-31.1%) | $-14.0m (92.3%) | $-35.8m (90.0%) | -3.4% (88.9%) | $-0.58 (92.4%) |
| 2022 | $821.4m (97.6%) | $51.1m (466.4%) | $177.1m (594.9%) | 6.2% (285.5%) | $2.11 (463.8%) |
| 2023 | $887.4m (8.0%) | $47.8m (-6.5%) | $151.3m (-14.6%) | 5.4% (-13.5%) | $1.90 (-10.0%) |
| 2024 | $1.0b (15.7%) | $58.8m (23.0%) | $90.7m (-40.1%) | 5.7% (6.2%) | $2.45 (28.9%) |
| 2025 | $1.0b (1.2%) | $-22.4m (-138.2%) | $88.0m (-3.0%) | -2.2% (-137.7%) | $-0.93 (-138.0%) |
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.