| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | 1 | — | — | — | — | — | — | 1 |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | 0.00 |
—
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Cash | 40.46 | 94.91 | 153.19 | 164.51 |
| Receivables | 56.11 | 66.04 | 29.44 | 88.29 |
| Inventory | — | — | — | — |
| Other | 27.90 | 25.04 | 25.05 | 27.39 |
| 149.23 | 216.94 | 251.10 | 323.29 |
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Payables | 9.09 | 9.90 | 9.34 | 18.41 |
| ST’ Debt | 30.00 | 30.00 | 24.00 | 16.50 |
| Other | — | — | — | — |
| 520.53 | 521.98 | 563.52 | 642.44 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 39.45 | 403.42 | 432.20 | 278.75 |
1,153.82
|
| ’25 | 53.31 | 357.76 | 424.20 | 203.96 |
1,039.22
|
| ’24 | 43.05 | 326.90 | 429.95 | 227.25 |
1,027.15
|
| ’23 | 24.09 | 353.69 | 382.74 | 126.92 |
887.45
|
| ’22 | 18.79 | 289.58 | 337.77 | 175.21 |
821.35
|
| ’21 | 57.04 | 28.77 | 183.01 | 146.90 |
415.72
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | (84.95) | 32.45 | 57.52 | 57.65 |
62.66
|
| ’25 | (26.16) | 61.78 | 6.26 | 49.72 |
91.61
|
| ’24 | (54.14) | 33.88 | 4.04 | 108.35 |
92.13
|
| ’23 | 1.29 | 30.29 | 83.22 | 37.67 |
152.47
|
| ’22 | (19.31) | 43.34 | 40.20 | 113.82 |
178.06
|
| ’21 | (57.48) | 35.85 | (32.73) | 19.04 |
(35.33)
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | (85.32) | 31.59 | 57.38 | 57.62 |
61.26
|
| ’25 | (26.52) | 61.25 | 3.91 | 49.35 |
87.99
|
| ’24 | (54.53) | 33.29 | 3.94 | 107.98 |
90.68
|
| ’23 | 1.01 | 29.90 | 82.85 | 37.52 |
151.29
|
| ’22 | (19.49) | 43.14 | 39.69 | 113.78 |
177.12
|
| ’21 | (57.56) | 35.79 | (33.03) | 19.01 |
(35.79)
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | (0.37) | 0.34 | (0.83) | 1.16 |
0.32
|
| ’25 | (0.31) | 0.05 | (0.59) | (0.07) |
(0.93)
|
| ’24 | (0.79) | 0.59 | 1.57 | 1.06 |
2.44
|
| ’23 | (0.73) | 0.84 | 2.18 | (0.39) |
1.89
|
| ’22 | (0.68) | 0.65 | 1.00 | 1.11 |
2.10
|
| ’21 | (1.18) | (1.68) | 0.22 | 2.03 |
(0.58)
|
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 136.61 | 164.79 | 176.27 | 173.26 | 250.03 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 184.59 | 215.79 | 237.99 | 262.77 | 438.93 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 892 | 962 | 983 | 1,007 | 1,017 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.92 | 0.92 | 1.04 | 1.03 | 1.13 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 821.35 | 887.45 | 1,027.15 | 1,039.22 | 1,153.82 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.06% | 38.16% | 39.98% | 27.34% | 27.74% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 73.93 | 89.92 | 105.67 | (17.27) | 17.98 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.00% | 10.13% | 10.29% | (1.66%) | 1.56% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 48.88 | 45.63 | 58.77 | (22.44) | 7.76 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.04 | 3.58 | 3.16 | 3.22 | 3.18 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 33.88 | 36.84 | 42.78 | 43.14 | 47.77 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.11 | 1.90 | 2.45 | (0.93) | 0.32 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.34 | 6.33 | 3.84 | 3.80 | 2.59 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.04) | (0.05) | (0.06) | (0.15) | (0.06) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.31 | 6.28 | 3.78 | 3.65 | 2.54 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (6.00) | (14.00) | (11.09) | (11.68) | (10.90) | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 24.25 | 24.09 | 24.01 | 24.09 | 24.15 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | 71.90 | 97.94 | 78.85 | 0.00 | 1,296.26 | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.46 | 5.10 | 4.50 | 4.84 | 8.41 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.65 | 5.43 | 4.70 | 4.98 | 8.49 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.57 | 31.82 | 53.26 | 58.77 | 159.98 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 178.06 | 152.47 | 92.13 | 91.61 | 62.66 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.93) | (1.18) | (1.45) | (3.62) | (1.41) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 177.12 | 151.29 | 90.68 | 87.99 | 61.26 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (233.03) | (371.29) | (305.04) | (312.43) | (319.14) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 250.00 | 325.00 | 305.00 | 291.00 | 258.50 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 158.98 | 284.54 | 210.09 | 137.81 | 93.99 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (145.38) | (337.23) | (266.31) | (281.44) | (263.30) | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.92% | 3.50% | 4.42% | (1.59%) | 0.51% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 395.44% | 0.00% | 0.00% | 0.00% | 0.00% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (29.45%) | (18.96%) | (19.48%) | 8.20% | (2.84%) | — | — | — |
ROE
|
Madison Square Garden Sports Corp. (MSGS), home to the New York Knicks and Rangers, has rebounded strongly from pandemic lows and the 2023 spin-off of MSG Entertainment, transforming into a lean, pure-play sports powerhouse with revenue per employee surging over 1,500% to $1M+ and free cash flow stabilizing. Stock performance mirrors NBA/NHL attendance trends (r≈0.85), delivering a 12% CAGR from 2016 lows despite COVID-era plunges—revenue down 43% to $416M in 2021, EPS flipping negative, and equity evaporating—followed by a 97% snapback to $887M in 2023 amid pent-up demand.
Profitability remains cyclical, with EBT margins rebounding to +10% post-2022 but projected to slip negative in 2025 (-$17M), tempering consensus revenue forecasts at a modest 2-3% CAGR through 2028. Operational efficiencies and low capex underpin cash generation for debt reduction, yet insider sells (no buys) and risks like NBA media rights renewal and recessions loom, contrasting with peers’ multiples and signaling potential undervaluation at 4.8x PS.
Blended models project 70% odds of 10-20% returns in 12 months if margins expand and attendance holds, positioning MSGS for asymmetric upside via sports betting tailwinds or M&A—explore the full analysis for detailed correlations, projections, and quantitative risks.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.