DCF Calculator

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

MSG Knickerbockers Corp. Class A (MSGK)

Technology | Media & Entertainment

Today's Price

$312.90

Today's Fair Value

$39.34 -87.43%

Margin of Safety

-695.37%

Projected Value (5Y)

$63.36 -79.75%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 1.94% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.11% | CAGR (5y): 0.1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 41.03x)

Discount Rate