Madison Square Garden Sports

MSGS · NYSE · Communication Services · Financials, fiscal 2017 to 2026

MSGS · Last close · October 26, 2026

$384.39

Value Madison Square Garden Sports yourself

Madison Square Garden Sports' revenue rose 11.0% to $1.2 billion in fiscal 2026. Its operating margin was 2.5%, up from 1.4% a year earlier. Free cash flow was $61 million, down 30.4%. It paid out $0 million in dividends and buybacks, 1% of free cash flow. The diluted share count rose 0.7%.

MADISON SQUARE GARDEN SPORTS CORP. Latest fiscal year ended June 30, 2026 10-K filed August 13, 2026 · 0001628280-26-056812 Updated October 19, 2026

Revenue

$1.2B

11.0%

Operating margin

2.5%

1.1 pts

Net income

$8M

Free cash flow

$61M

30.4%

Return on equity

—

Market cap

$9.3B

Oct 26 close

P/E

—

Over 200x

Operating margin is operating income as a share of revenue. Free cash flow is cash from operations minus capital spending. Return on equity is net income as a share of shareholders' equity. Market cap is the last closing share price times the latest diluted share count, so it is approximate. P/E is the last close divided by diluted earnings per share over the last four quarters, or the latest fiscal year where the quarters aren't available; there is none when the company made a loss.

Charts show fiscal years, from the 10-K filings.

Revenue and margins

Revenue

US$ billions, fiscal years

Margins

Percent of revenue

GrossOperatingNetFree cash flow

Net income and earnings per share

From fiscal 2018 to 2026, earnings per share fell 30.6% a year and net income 30.4% a year, as new shares raised the share count by 2% and diluted each share's earnings.

Net income

US$ billions, fiscal years; loss years in red.

Diluted earnings per share

US$ per share, fiscal years, restated for any stock splits; loss years in red.

Returns on capital

Return on capital and on equity

Percent. Return on capital is after-tax operating income over the money invested in the business (debt plus equity, minus cash); return on equity is net income over shareholders' equity. Both use the average of opening and closing balances.

Return on capitalReturn on equity

Cash flow

Free cash flow

US$ billions. Cash from operations minus capital expenditure; negative years in red.

Payouts and share count

Dividends and buybacks

US$ billions, cash paid in each fiscal year

DividendsShare buybacks

Diluted share count

Weighted-average diluted shares, millions

Valuation

Two ways to value Madison Square Garden Sports yourself, both starting from its filings: a discounted cash flow model and the price-to-earnings method.

Discounted cash flow (DCF)

A discounted cash flow (DCF) model values a business as the cash it may generate in future, discounted back to today. The starting figures come from Madison Square Garden Sports' 10-K and the assumptions are yours: start from one of three example scenarios, then change any figure to see what it implies for a share, and how that compares with the last share price.

Value per share on three example scenarios, from Madison Square Garden Sports' fiscal 2026 free cash flow of $61M, net cash of −$94M at June 30, 2026 and 24 million diluted shares, from its filings. The scenarios are fitted to Madison Square Garden Sports: the base scenario's growth in years 1 to 5 is its revenue growth over the last 3 years, 9.1% a year; the cautious and optimistic ones are lower and higher, and growth in years 6 to 10 is halfway to the long-run rate. The base scenario's discount rate is 11%: 9% for a business of moderate risk (Movies & Entertainment), plus 1 point as a smaller company, worth $9.3B, plus 1 point for unsteady results (a loss in fiscal 2025); the cautious and optimistic ones use a point more and a point less. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

From the filings

Starting free cash flow, US$ millions

Cash from operations minus capital spending in fiscal 2026.

Net cash, US$ millions Cash and short-term investments minus debt and finance leases at June 30, 2026. Negative means net debt.

Diluted shares, millions Weighted-average diluted shares in fiscal 2026.

Your assumptions

Start from

Fitted to Madison Square Garden Sports's own revenue growth, as above. Cautious: growth of 4.5% then 3% a year, 2% after year 10, a 12% discount rate. Base: growth of 9% then 6% a year, 2.5% after year 10, a 11% discount rate. Optimistic: growth of 13.5% then 8% a year, 3% after year 10, a 10% discount rate.

Free cash flow growth, years 1 to 5 (% a year)

Free cash flow growth, years 6 to 10 (% a year)

Growth after year 10 (% a year)Long-run growth forever after year 10. Usually close to inflation, and always below the discount rate.

Discount rate (% a year)The yearly return an investor wants for the risk. A higher rate gives a lower value.

Value per share on these assumptions

—

Last close, October 26, 2026: $384.39
Value on these assumptions, against the last close: —

Cash flows in years 1 to 10, valued today: —
Everything after year 10, valued today: —
Plus net cash: —
Share of value from after year 10: —

Projected free cash flow

US$ billions. Each column is one year's projected free cash flow, split into what it is worth today and the part removed by discounting.

Value todayRemoved by discounting

How the value changes with two assumptions

Value per share in US$, with the growth rates above. The highlighted cell matches the current assumptions.

How the model works. Free cash flow grows at the first rate for five years and the second rate for five more, and each year is discounted at the discount rate. Everything after year 10 is valued as year-10 cash flow × (1 + growth after year 10) ÷ (discount rate − growth after year 10), discounted back ten years. Net cash is added and the total is divided by diluted shares. The result depends entirely on the assumptions. It is not a forecast, a price target or a recommendation. The last close is the consolidated US closing price, from Databento.

Price-to-earnings (P/E) method

Another common way to value a company is to multiply its earnings per share by a price-to-earnings (P/E) multiple: the number of years of today's earnings an investor pays for a share. A higher multiple usually means investors expect earnings to grow. Choose a multiple, for example from similar companies, to see the value it gives.

Value per share on three example scenarios, from Madison Square Garden Sports' earnings per share of $0.32 (in fiscal 2026). Each grows earnings for a year at the cash flow scenarios' rates and applies a multiple to next year's earnings: 17×, the Communication Services median for the base scenario, 20% less and more for the cautious and optimistic ones. The price is brought back a year at 12%, 11% and 10%. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

Earnings per share, US$ Diluted earnings per share in fiscal 2026, from the 10-K.

P/E multiple

P/E today is the last close divided by the latest earnings per share, the four quarters' where available. Peers: IMAX.

Earnings growth in the years ahead (% a year) Starts at Madison Square Garden Sports' revenue growth over the last 3 years, 9.1% a year, as the base scenario does.

Earnings per share in the years ahead, US$

Year 1Year 2Year 3Year 4Year 5

Type your own estimate for any year; the years after it carry on at the growth rate.

Apply the multiple to earnings

A multiple on a future year's earnings gives the price then, brought back to today at the discount rate below.

Discount rate (% a year) The yearly return an investor wants for the risk, as in the cash flow model.

Value per share today at this multiple

—

Last close, October 26, 2026: $384.39
Value at this multiple, against the last close: —

Company	Last close	Earnings per share	P/E today
IMAXIMAX	$52.08	$0.72	72.3×
Madison Square Garden SportsMSGS	$384.39	$0.32	—

How the P/E method works. Value per share is earnings per share times the multiple. On a future year's earnings, that gives the price in that year, which is brought back to today at the discount rate: price ÷ (1 + discount rate) for each year ahead. It is quick and easy to compare across companies, but it ignores debt and cash, and earnings can swing with one-off gains and charges, so a multiple says most about steady, profitable businesses. Like the cash flow model, the result depends entirely on the assumptions you choose. It is not a forecast, a price target or a recommendation.

Balance sheet

Fiscal year end	FY22	FY23	FY24	FY25	FY26
Cash and short-term investments	91	40	89	145	164
Debt incl. finance leases	250	325	305	291	258
Net debt (negative means net cash)	159	285	216	146	94
Net debt to EBITDA	1.7x	3.2x	1.4x	8.1x	2.9x
Debt to equity	—	—	—	—	—
Interest coverage	7.3x	3.7x	5.3x	0.7x	1.4x
Current ratio	0.5x	0.3x	0.4x	0.5x	0.5x
Quick ratio	0.5x	0.3x	0.4x	0.5x	0.5x

US$ millions unless stated, at each fiscal year end. Net debt to EBITDA is debt minus cash, divided by operating income before depreciation and amortization: roughly how many years of those earnings the net debt equals. Debt to equity is debt as a multiple of shareholders' equity. Interest coverage is operating income divided by interest expense. The current ratio is current assets over current liabilities; the quick ratio leaves out inventory.

Insider trades

Over the 12 months between October 27, 2025 and October 26, 2026, no insider bought Madison Square Garden Sports shares on the open market, and 2 insiders sold $2.1 million.

Date	Insider	Trade	Shares	Price	Value	Filing
Sep 16, 2026	Bryan WarnerSVP, Head of Legal	Sold	628	$393.77	$247,288	Form 4
Feb 20, 2026	Charles P DolanDirector	Sold	5,659	$325.26	$1.8 million	Form 4

Open-market purchases and sales by officers, directors and 10% owners, from their Form 4 filings with the SEC: one row per person, day and filing, at the day's average price. Grants, option exercises and shares withheld for tax aren't counted. Insiders buy and sell for many reasons, such as taxes, spreading their savings or a plan set up months earlier, so a trade on its own says little about where a company is heading. For information only, not investment advice. Insider trades at all companies

Piotroski F-score

The F-score counts how many of nine simple tests of profitability, funding and efficiency a company passed in a year (Piotroski, 2000). The more tests passed, the stronger the year: 8 or 9 is strong, 0 to 2 weak. Companies that report no gross profit are scored on the other eight.

Test	FY24	FY25	FY26
Net income is positive	Pass	Fail	Pass
Cash from operations is positive	Pass	Pass	Pass
Return on assets rose	Pass	Fail	Pass
Cash from operations exceeds net income	Pass	Pass	Pass
Debt fell relative to assets	Pass	Pass	Pass
Current ratio rose	Pass	Pass	Pass
Share count didn't rise	Pass	Pass	Fail
Gross margin rose	—	—	—
Revenue rose relative to assets	Pass	Fail	Pass
F-score	8 of 8	5 of 8	7 of 8
Accruals ratio	−2.5%	−8.1%	−3.6%

The accruals ratio is net income minus cash from operations, over average total assets.

Compare

Put Madison Square Garden Sports side by side with any other company we cover: revenue, growth, margins, cash flow and returns, with ten years of charts.

Similar companies

Company	Year	Revenue growth	Operating margin	Free cash flow margin	Return on capital	Net debt to EBITDA	F-score	Compare
Madison Square Garden Sports	FY26	11.0%	2.5%	5.3%	—	2.9x	7
Sphere Entertainment	FY25	18.8%	−18.8%	—	−4.8%	1.6x	7	Compare
Lionsgate Studios	FY26	1.8%	3.7%	0.4%	8.3%	13.9x	5	Compare
IMAX	FY25	16.5%	20.5%	29.0%	—	—	—	Compare
TKO Group	FY25	−3.0%	17.6%	—	5.9%	2.4x	5	Compare

Each company's latest fiscal year. Fiscal years end in different months, so the periods don't line up exactly. Free cash flow margin is free cash flow as a share of revenue. Net debt to EBITDA is explained under the balance sheet, and the F-score above.

10 years of figures

Fiscal year	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	FY26
Income statement
Revenue	1,318	1,559	1,631	603	416	821	887	1,027	1,039	1,154
Revenue growth	18.2%	18.2%	4.6%	−63.0%	−31.1%	97.6%	8.1%	15.7%	1.2%	11.0%
Gross profit	—	—	—	—	—	—	—	—	—	—
Research and development	—	—	—	—	—	—	—	—	—	—
Operating income	−56	−18	−58	−94	−78	86	85	146	15	29
Net income	−73	142	11	−182	−14	51	48	59	−22	8
Diluted EPS (US$)	−3.05	5.94	0.48	−7.62	−0.58	2.10	1.89	2.44	−0.93	0.32
Diluted shares (millions)	24	24	24	24	24	24	24	24	24	24
Cash flow
Cash from operations	224	218	161	4	−35	178	152	92	92	63
Capital expenditure	44	192	189	362	0	1	1	2	4	1
Free cash flow	179	26	−28	−359	−36	177	151	91	88	61
Dividends paid	0	0	0	0	0	0	171	1	1	0
Share buybacks	148	12	0	0	0	0	0	0	0	0
Acquisitions	192	8	0	0	0	0	0	0	0	0
Stock-based compensation	41	48	60	57	30	24	25	21	18	22
Balance sheet at fiscal year end
Cash and short-term investments	1	1	113	—	65	91	40	89	145	164
Debt incl. finance leases	105	106	6	350	385	250	325	305	291	258
Total assets	3,713	3,736	3,764	1,234	1,310	1,302	1,315	1,346	1,473	1,538
Total liabilities	1,212	1,106	1,057	1,437	1,512	1,447	1,652	1,613	1,754	1,801
Shareholders' equity	2,408	2,536	2,620	−207	−204	−147	−337	−266	−281	−263
Margins and ratios
Gross margin	—	—	—	—	—	—	—	—	—	—
Operating margin	−4.3%	−1.2%	−3.6%	−15.6%	−18.9%	10.5%	9.6%	14.2%	1.4%	2.5%
Net margin	−5.5%	9.1%	0.7%	−30.2%	−3.4%	6.2%	5.4%	5.7%	−2.2%	0.7%
Free cash flow margin	13.6%	1.6%	−1.7%	−59.5%	−8.6%	21.6%	17.1%	8.8%	8.5%	5.3%
Return on capital	—	−0.6%	−1.8%	—	—	—	—	—	—	—
Return on equity	−2.9%	5.7%	0.4%	−15.1%	—	—	—	—	—	—
Return on assets	−2.0%	3.8%	0.3%	−7.3%	−1.1%	3.9%	3.6%	4.4%	−1.6%	0.5%
Net debt to EBITDA	2.0x	1.0x	−1.8x	—	—	1.7x	3.2x	1.4x	8.1x	2.9x

US$ millions unless stated. Where a later 10-K restated a year, the latest filed figure is shown. Download all figures (CSV, US$ millions)

Source: Madison Square Garden Sports' Form 10-K filings, from SEC EDGAR. For information only, not investment advice. The Filing Desk is not affiliated with Madison Square Garden Sports.