US · MSGS
Madison Square Garden Sports Corp.
- Sector
- Communication Services · Entertainment
- Headquarters
- New York City, NY 10121
- Website
- msgsports.com
Price · as of 2025-06-30
$340.75
Market cap 7.98B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $114.25 | -66.47% |
| Intrinsic Value(DCF) | $79.18 | -76.76% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $13.21 | $0.00 | |||
| 2015 | $29.82 | $0.00 | |||
| 2016 | $119.27 | $74.50 | $66.87 | $77.68 | $0.00 |
| 2017 | $149.90 | $89.28 | $104.96 | $69.81 | $0.00 |
| 2018 | $210.12 | $125.24 | $286.55 | $120.65 | $152.97 |
| 2019 | $172.57 | $120.14 | $12.45 | $103.11 | $0.00 |
| 2020 | $158.99 | $440.02 | $0.00 | $0.00 | $63.39 |
| 2021 | $167.17 | $699.20 | $0.00 | $0.00 | $12.45 |
| 2022 | $153.00 | $509.41 | $31.11 | $0.00 | $214.02 |
| 2023 | $167.96 | $136.00 | $1.16 | $0.00 | $31.31 |
| 2024 | $202.33 | $148.26 | $22.82 | $0.00 | $56.89 |
| 2025 | $195.98 | $114.25 | $4.09 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Madison Square Garden Sports Corp.'s (MSGS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $114.25
- Current price
- $340.75
- AI upside
- -66.47%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$79.18
-76.76% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MSGS | Madison Square Garden Spo… | $340.75 | 7.98B | -66% | -77% | — | — | -210.40 | -16.77 | 4.54 | 757.10 | — | -7.72 | 27.03% | 1.42% | -2.16% | 8.19% | 1.98% | -1.48% | -4.21 | 0.68 | 0.44 | 0.35 | 135.76 | -13811.00% | 118.00% | -297.00% | 1.86% | 0.16 | 11.78% | 0.01% | -2.80% | 0.26% | 388.47 | 65.38 | 5.54 | 1.85 |
| AD | Array Digital Infrastruct… | $48.73 | 4.19B | +270% | -48% | — | — | 24.46 | 1.62 | 25.47 | -5936.14 | — | 4.48 | 21.61% | -30.21% | 178.52% | 4.75% | -0.79% | 2.20% | 0.67 | -1.74 | 0.72 | 0.68 | -1648.73 | -82391.00% | -9568.00% | -4674.00% | 4.18% | 1.00 | 2.80% | 47.87% | 1171.10% | 98.55% | -116.72 | 33.09 | 35.26 | 1.26 |
| BATRA | Atlanta Braves Holdings, … | $48.41 | 3.05B | -25% | -42% | -92% | — | -129.87 | 5.75 | 4.13 | 38.27 | — | 13.34 | 19.86% | 2.27% | -3.19% | -4.43% | 1.34% | -1.48% | 1.59 | 0.36 | 0.42 | 0.38 | 7.41 | -2600.00% | 1052.00% | 7268.00% | -3.96% | 0.07 | -10.04% | 0.00% | 0.00% | 0.00% | 225.79 | -31.29 | 5.12 | 1.48 |
| GSAT | Globalstar, Inc. | $62.27 | 7.9B | -21% | -58% | -99% | — | -408.13 | 22.09 | 28.79 | 63.32 | — | 37.21 | 34.80% | 5.37% | -7.05% | -5.39% | 3.07% | -0.95% | 1.51 | 0.36 | 2.42 | 2.27 | 0.72 | -7458.00% | 904.00% | -7602.00% | 0.98% | 3.03 | 16.06% | 0.13% | -55.10% | 0.90% | 542.35 | 103.53 | 29.12 | 1.40 |
| MANU | Manchester United plc | $18.01 | 3.11B | +124% | -65% | — | — | -61.39 | 10.46 | 3.04 | 13.95 | — | -8.61 | 82.34% | -2.77% | -4.95% | -19.50% | -2.67% | -2.21% | 3.33 | -0.34 | 0.38 | 0.32 | 3.02 | -7206.00% | 72.00% | -12283.00% | 1.38% | 0.10 | 4.06% | 0.00% | 0.00% | 0.00% | -140.35 | 92.44 | 3.88 | 0.58 |
| NXST | Nexstar Media Group, Inc. | $251.02 | 7.61B | +24% | -61% | -99% | -100% | 20.73 | 3.64 | 1.52 | 14.08 | — | 4.75 | 38.98% | 17.15% | 2.20% | 16.76% | 5.35% | 3.22% | 3.32 | 2.24 | 2.07 | 1.91 | 6.58 | -8599.00% | -847.00% | -3276.00% | 9.90% | 1.25 | 8.46% | 2.25% | 46.70% | 5.06% | 16.59 | 18.95 | 2.85 | 1.74 |
| SIRI | Sirius XM Holdings Inc. | $21.96 | 7.39B | +171% | -44% | — | -28% | 9.21 | 0.64 | 0.87 | 8.09 | — | -3.25 | 47.04% | 17.19% | 9.41% | 7.11% | 5.28% | 2.94% | 0.84 | 3.20 | 0.30 | 0.23 | 4.57 | -14564.00% | -162.00% | 2290.00% | 16.79% | 0.52 | 5.86% | 4.92% | 45.30% | 14.86% | 11.58 | 13.68 | 1.99 | 1.26 |
| SPHR | Sphere Entertainment Co. | $119.01 | 4.29B | -68% | -72% | -78% | — | -7.61 | 0.63 | 1.49 | -104.21 | — | 0.80 | 46.65% | -33.23% | -19.54% | -8.03% | -5.95% | -4.11% | 0.63 | -4.27 | 0.63 | 0.58 | -40.19 | -13944.00% | 7895.00% | -6971.00% | -20.25% | -0.01 | -8.66% | 0.00% | 0.00% | 15.08% | -7.29 | -8.04 | 2.42 | 0.24 |
| TKC | Turkcell Iletisim Hizmetl… | $6.74 | 5.87B | +59% | +2,928% | -20% | +491% | 11.17 | 1.40 | 1.58 | 4.79 | 12.74 | 2.52 | 24.69% | 21.07% | 14.11% | 12.94% | 11.40% | 6.71% | 0.56 | 3.07 | 1.25 | 1.18 | 0.58 | 8762.00% | 5560.00% | 15121.00% | 16.88% | 0.83 | 20.69% | 2.79% | 31.10% | 8.18% | 8.29 | 6.57 | 1.75 | 2.62 |
| WPP | WPP plc | $18.60 | 4.01B | +49% | -63% | — | — | -12.77 | 1.08 | 0.20 | 10.96 | — | -0.53 | 15.84% | 2.82% | -1.59% | -7.15% | 2.20% | -0.87% | 2.69 | — | 0.89 | 0.67 | 6.59 | -14082.00% | -808.00% | -4599.00% | 23.05% | 0.05 | 9.13% | 12.49% | -159.50% | 16.02% | 18.02 | 10.87 | 0.51 | 0.73 |
About Madison Square Garden Sports Corp.
Madison Square Garden Sports Corp. operates as a professional sports company. The company owns and operates a portfolio of assets that consists of the New York Knickerbockers of the National Basketball Association (NBA) and the New York Rangers of the National Hockey League. Its other professional franchises include two development league teams, the Hartford Wolf Pack of the American Hockey League and the Westchester Knicks of the NBA G League. It also owns Knicks Gaming, an esports franchise that competes in the NBA 2K League, as well as a controlling interest in Counter Logic Gaming, a North American esports organization. In addition, the company operates two professional sports team performance centers, the Madison Square Garden Training Center in Greenburgh and the CLG Performance Center in Los Angeles. The company was formerly known as The Madison Square Garden Company. Madison Square Garden Sports Corp. was incorporated in 2015 and is based in New York, New York.
- CEO
- James Lawrence Dolan
- Employees
- 533
- Beta
- 0.56
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($79.18 ÷ $340.75) − 1 = -76.76% (DCF, example).