← Scroll for more →
MSG Knickerbockers Corp. (MSGK)
Latest Price
$317.35
TTM P/E
--
Normalized P/E
268.44
TTM Div Yield
6.62%
Fwd Div Yield
6.62%
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →Norm. op. income: $29M (median of 7yr)
Tax rate: 45%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$7.14
98% downside
Base FCF: $91M (median of recent 5yr)
Growth: -15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$16.73
95% downside
EPS: $0.32
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$4.80
98% downside