Madison Square Garden Entertainment Corp.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-67.3% vs price
Base Case (Median)
-43.1% vs price
Bull Case (75th pct.)
-17.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-12.54 | -114.8% | High (40%) |
| PE Comparable | $22.45 | -73.5% | Medium (25%) |
| Growth Trajectory DCF | $52.77 | -37.8% | Medium (20%) |
| Graham Number | $43.74 | -48.5% | Low (10%) |
| EV/EBITDA | $75.79 | -10.7% | Medium (20%) |
| EV/FCF | $244.15 | 187.7% | Medium (20%) |
Based on 6 out of 8 methods, MSGE appears overvalued at the current price of $84.86. The base case fair value of $48.26 implies 43.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.