MADISON SQUARE GARDEN ENTERTAINMENT CORP. Financials Madison Square Garden Entertainment Corp.
Equities
MSGE
US5582561032
Entertainment Production
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.21 USD | +0.87% |
|
-7.67% | +17.05% |
Valuation
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 1,743 | 1,787 | - | - |
| Enterprise Value (EV) 1 | 2,326 | 2,407 | 2,301 | 2,179 |
| P/E ratio | 22.9 x | 34.2 x | 24.7 x | 21.6 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 2.05 x | 1.9 x | 1.8 x | 1.72 x |
| EV / Revenue | 2.73 x | 2.55 x | 2.32 x | 2.09 x |
| EV / EBITDA | 14.1 x | 14.5 x | 12.8 x | 11.3 x |
| EV / FCF | 19.3 x | 17 x | 15.4 x | 13.8 x |
| FCF Yield | 5.18% | 5.87% | 6.5% | 7.25% |
| Price to Book | -25.1 x | -15.5 x | -18.6 x | 18.6 x |
| Nbr of stocks (in thousands) | 51,859 | 48,025 | - | - |
| Reference price 2 | 33.62 | 37.21 | 37.21 | 37.21 |
| Announcement Date | 8/18/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Giugno | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 851.5 | 942.6 | 991.1 | 1,041 |
| EBITDA 1 | 165.5 | 166.3 | 180.3 | 193 |
| EBIT 1 | 105 | 105.4 | 123.9 | 131.9 |
| Operating Margin | 12.33% | 11.18% | 12.5% | 12.67% |
| Earnings before Tax (EBT) 1 | 77.77 | 51.15 | 74.84 | 85.94 |
| Net income 1 | 76.6 | 50.42 | 75.69 | 85.07 |
| Net margin | 9% | 5.35% | 7.64% | 8.17% |
| EPS 2 | 1.470 | 1.087 | 1.507 | 1.724 |
| Free Cash Flow 1 | 120.5 | 141.2 | 149.7 | 158 |
| FCF margin | 14.15% | 14.99% | 15.1% | 15.18% |
| FCF Conversion (EBITDA) | 72.83% | 84.94% | 82.99% | 81.86% |
| FCF Conversion (Net income) | 157.32% | 280.15% | 197.75% | 185.73% |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 8/18/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 201.2 | 147.9 | 142.2 | 402.7 | 228.3 | 170.6 | 149.8 | 424.2 | 249.4 |
| EBITDA 1 | 39.46 | -7.696 | 6.693 | 156.4 | 26.74 | -2.3 | -14.13 | 159.5 | 39.14 |
| EBIT 1 | 24.66 | -21.79 | -33.42 | 137.4 | 19.16 | -18.03 | -30.69 | 147.7 | 33.41 |
| Operating Margin | 12.26% | -14.73% | -23.5% | 34.13% | 8.39% | -10.57% | -20.49% | 34.81% | 13.4% |
| Earnings before Tax (EBT) 1 | - | -23.56 | -51.33 | 126.3 | 2.797 | -29.9 | -55.24 | 132 | 20.84 |
| Net income 1 | - | -24.48 | -50.67 | 125.2 | 2.795 | -29.5 | -55.24 | 132 | 20.84 |
| Net margin | - | -16.55% | -35.63% | 31.1% | 1.22% | -17.3% | -36.87% | 31.12% | 8.36% |
| EPS 2 | - | -0.4700 | -1.000 | 2.590 | 0.0600 | -0.5891 | -0.9519 | 2.732 | 0.4316 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/18/23 | 8/18/23 | 11/7/23 | 2/7/24 | 5/9/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | 583 | 620 | 514 | 392 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.523 x | 3.73 x | 2.852 x | 2.03 x |
| Free Cash Flow 1 | 121 | 141 | 150 | 158 |
| ROE (net income / shareholders' equity) | - | - | - | 219% |
| ROA (Net income/ Total Assets) | 3.9% | 5.45% | 6.24% | 6.56% |
| Assets 1 | 1,964 | 925.8 | 1,214 | 1,298 |
| Book Value Per Share 2 | -1.340 | -2.400 | -2.000 | 2.000 |
| Cash Flow per Share 2 | 2.600 | 2.510 | 2.740 | 2.850 |
| Capex 1 | 15.2 | 16.3 | 16.6 | 17 |
| Capex / Sales | 1.78% | 1.73% | 1.67% | 1.63% |
| Announcement Date | 8/18/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
37.21
USD
Average target price
42
USD
Spread / Average Target
+12.87%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +17.05% | 1.79B | |
| +8.41% | 3.88B |
- Stock Market
- Equities
- MSGE Stock
- Financials Madison Square Garden Entertainment Corp.