Madison Square Garden Sports Corp. (MSGS)
Services-Miscellaneous Amusement & Recreation
Latest Price
$396.30
TTM P/E
--
Normalized P/E
405.69
Div Yield
5.30%
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
96% downside
EPS: $0.32
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$4.80
99% downside
Institutional Ownership
79.6% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 2.10M | $843.0M | 8.69% | +87.0K | 2026-06-30 |
| Silver Lake Group, L.L.C. | 1.90M | $763.0M | 7.87% | -- | 2026-06-30 |
| Starlite Capital INC | 1.21M | $475.0M | 4.99% | -- | 2026-06-30 |
| T. Rowe Price Investment Management, Inc. | 1.10M | $440.0M | 4.54% | +306.2K | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 955.9K | $384.0M | 3.96% | +22.4K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 798.6K | $320.0M | 3.31% | +6.6K | 2026-06-30 |
| ARIEL INVESTMENTS, LLC | 658.6K | $264.0M | 2.73% | -58.8K | 2026-06-30 |
| GATES FOUNDATION TRUST | 592.4K | $238.0M | 2.45% | -- | 2026-06-30 |
| STATE STREET CORP | 585.9K | $235.0M | 2.43% | +21.0K | 2026-06-30 |
| Avantyr Capital Partners, LP | 467.0K | $187.0M | 1.93% | +368.0K | 2026-06-30 |