DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Madison Square Garden Entertainment Corp. (MSGE)

Communication Services | Entertainment

Today's Price

$80.35

Today's Fair Value

$63.40 -21.1%

Margin of Safety

-26.74%

Projected Value (5Y)

$102.11 +27.08%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 7.42% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 11.28% | CAGR (5y): 14.7%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 17.64x)

Discount Rate