Madison Square Garden Entertainment Corp.

MSGE

MSGEMadison Square Garden Entertainment Corp. US flag

New York Stock Exchange

77.41

USD

-0.39

- -

3.66BMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	- -	-88.17	- -	- -	- -	27.76	- -
Return on Assets (%)	- -	-25.76	-8.27	5.23	9.77	2.32	3.67
Return on Capital (%)	- -	- -	- -	14.3	- -	5.93	7.55
Return on Invested Capital (%)	- -	- -	- -	12.63	- -	6.87	8.7
Gross Margin (%)	34.91	-17.63	36.14	41.29	40.7	43.18	45.11
EBITDA Margin (%)	12.43	-184.6	10.57	20.64	19.13	20.38	21.25
Operating Margin (%)	-2.64	-272.08	-0.07	13.53	13.51	14.25	15.96
Incremental Operating Margin (%)	- -	- -	- -	58.45	13.31	-28.79	29.61
Pretax Margin (%)	46.33	-261.53	-20.85	9.13	5.45	6.95	10.08
Profit Margin (%)	29.38	-267.22	-20.4	9	15.04	3.97	6.24
Net Income to Common Margin (%)	29.38	-267.22	-20.4	9	15.04	3.97	6.24
Effective Tax Rate (%)	36.99	- -	- -	2.22	- -	42.91	38.13
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-88.17	- -	- -	- -	27.76	- -

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	736	957	903	1,070	1,201	1,175
ST Debt	- -	47	48	53	44	66	75
LT Debt	- -	688	909	850	1,026	1,135	1,100
Total Debt/EBITDA	- -	-4.87	13.86	5.14	5.83	6.25	5.22
Net Debt/EBITDA	- -	-1.99	8.77	3.25	3.17	2.9	1.23
Total Debt/EBIT	- -	-3.31	-2,005.86	7.83	8.26	8.94	6.94
Net Debt/EBIT	- -	-1.35	-1,269.54	4.95	4.49	4.14	1.64
EBITDA to Interest Expense	171.01	-4.48	1.3	3.39	3.17	3.8	5.64
EBITDA-CapEx/Interest Expense	171.01	-4.48	1.3	3.39	3.17	3.8	5.64
EBIT to Interest Expense	-36.36	-6.6	-0.01	2.22	2.24	2.66	4.24
Interest Expense	- -	34	53	52	58	51	40
Common Equity/Total Assets	- -	29.22	-0.1	-4.96	-1.49	-0.8	2.37
Long-Term Debt/Equity (%)	- -	138.07	- -	- -	- -	- -	2,403.69
Long-Term Debt/Capital (%)	- -	55.77	95.17	102	98.01	95.6	90.11
Long-Term Debt/Total Assets (%)	- -	40.56	59.54	60.67	66.1	67.99	56.86
Total Debt/Equity (%)	- -	147.58	-60,213.59	-1,299.69	-4,620.11	-9,028.82	2,567.36
Total Debt/Capital (%)	- -	59.61	100.17	108.34	102.21	101.12	96.25
Total Debt/Total Assets (%)	- -	43.36	62.67	64.44	68.93	71.91	60.73
Net Debt to Equity	- -	60.16	-38,110.26	-820.97	-2,513.46	-4,182.2	605.5
Net Debt/Capital (%)	- -	32.72	67.5	75.31	57.43	48.6	29.89
EBITDA	73	-151	69	176	183	192	225
EBITDA-CapEx	73	-151	69	176	183	192	225
Operating Income (Loss)	-15	-223	- -	115	130	134	169

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	- -	0.74	0.11	0.14	0.07	0.09	0.39
Current Ratio	- -	1.27	0.63	0.55	0.43	0.47	0.7
Quick Ratio	- -	1.14	0.48	0.41	0.27	0.28	0.56
CFO/Avg Current Liab	- -	-0.69	0.2	0.25	0.21	0.23	0.56
Common Equity/Total Assets	- -	29.22	-0.1	-4.96	-1.49	-0.8	2.37
Long-Term Debt/Equity (%)	- -	138.07	- -	- -	- -	- -	2,403.69
Long-Term Debt/Capital (%)	- -	55.77	95.17	102	98.01	95.6	90.11
Long-Term Debt/Total Assets (%)	- -	40.56	59.54	60.67	66.1	67.99	56.86
Total Debt/Equity (%)	- -	147.58	-60,213.59	-1,299.69	-4,620.11	-9,028.82	2,567.36
Total Debt/Capital (%)	- -	59.61	100.17	108.34	102.21	101.12	96.25
Total Debt/Total Assets (%)	- -	43.36	62.67	64.44	68.93	71.91	60.73
CFO/Total Liabilities	- -	-12.36	6.24	9.23	7.06	6.85	18.6
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	1.84	1.36	1.41	1.47	1.51	2.13

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	- -	2.41	7.67	10.23	13.59	13.09	13.71
Days Sales Outstanding	- -	151.26	47.56	35.66	26.86	27.88	26.63
Inventory Turnover	- -	86.19	167.42	188.33	176.99	140.55	155.3
Days Inventory Outstanding	- -	4.23	2.18	1.94	2.06	2.6	2.35
Accounts Payable Turnover	- -	79.89	60.97	37.2	27.01	27.68	29.79
Accounts Payable Turnover Days	- -	4.57	5.99	9.81	13.51	13.19	12.25
Cash Conversion Cycle	- -	150.92	43.76	27.79	15.4	17.29	16.73
Inventory to Cash Days	- -	147.02	45.38	33.73	24.79	25.29	24.28
Inventories	- -	2	3	3	4	4	4
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	2	3	3	4	4	4

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	4,331	2,714	1,716	1,645	1,897	3,827
- Cash & Cash Equivalents	- -	318	58	76	33	43	294
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	3	- -	- -	- -	- -	- -
+ Total Debt	- -	736	957	903	1,070	1,201	1,175
Enterprise Value	- -	4,752	3,613	2,543	2,682	3,055	4,708
Total Capital	- -	1,235	955	833	1,047	1,188	1,221
Total Debt/Capital (%)	- -	59.61	100.17	108.34	102.21	101.12	96.25
Total Debt / EV	- -	0.15	0.26	0.36	0.4	0.39	0.25
EV/Sales	- -	58.08	5.53	2.99	2.8	3.24	4.44
EV/EBITDA	- -	- -	52.32	14.47	14.62	15.9	20.89
EV/EBIT	- -	- -	- -	22.07	20.7	22.74	27.81
EV/Cash Flow to Firm	- -	- -	24.34	13.64	9.89	21.19	12.52
EV/Free Cash Flow to Firm	- -	- -	24.34	13.64	9.89	21.19	12.52
Diluted Market Cap	3,835	4,293	2,690	1,758	1,663	1,932	3,883
Diluted Enterprise Value	3,835	4,714	3,589	2,584	2,700	3,090	4,765
EV per Share	75	92.13	70.04	49.82	55.81	64.37	99.53
TTM Sales	585	82	653	851	959	943	1,061
TTM EBITDA	73	-151	69	176	183	192	225
TTM Operating Income	-15	-223	- -	115	130	134	169
TTM Cash Flow to Firm	32	-114	148	186	271	144	376
TTM Free Cash Flow to Firm	32	-114	148	186	271	144	376

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	121.62	-28.98	28.21	12.95	14.95	16.75	11.05
EV/EBIT	- -	- -	- -	22.07	20.7	22.74	27.81
Enterprise Value	- -	4,752	3,613	2,543	2,682	3,055	4,708
Low Price	58.67	63.55	50.2	28.09	27.55	28.29	35.31
EV/Sales	- -	58.08	5.53	2.99	2.8	3.24	4.44
EV/EBITDA	- -	- -	52.32	14.47	14.62	15.9	20.89
Price/Earnings	22.33	- -	- -	22.74	11.45	51.29	58
Price/Earnings Average	22.89	-19.64	-27.61	33.02	11.43	47.5	38.59
Price/Earnings High	29.77	-28.4	-32.93	47.34	13.91	56.64	59.36
Price/Earnings Low	17.47	-14.86	-19.25	19	9.22	36.3	25.32
Price/Book Value	- -	8.73	-1,840.1	-24.71	-71.01	-142.63	83.58
Price/Book Value Average	- -	8.73	-2,517.61	-35.86	-70.88	-132.09	55.61
Price/Book Value High	- -	12.63	-3,002.85	-51.42	-86.26	-157.51	85.54
Price/Book Value Low	- -	6.61	-1,755.48	-20.64	-57.15	-100.95	36.49
Price/Tangible Book Value	- -	12.18	-19.96	-8.48	-10.54	-12.98	-43.95
Price/Tangible Book Value Average	- -	12.18	-27.31	-12.31	-10.53	-12.02	-29.24
Price/Tangible Book Value High	- -	17.61	-32.58	-17.66	-12.81	-14.33	-44.98
Price/Tangible Book Value Low	- -	9.22	-19.05	-7.09	-8.49	-9.19	-19.19
Price/Sales	6.56	52.48	4.12	2.05	1.72	2.04	3.62
Price/Sales Average	6.72	52.48	5.63	2.97	1.72	1.89	2.41
Price/Sales High	8.75	75.88	6.72	4.26	2.09	2.25	3.7
Price/Sales Low	5.13	39.71	3.93	1.71	1.39	1.44	1.58
Price/Cash Flow	121.62	-28.98	28.21	12.84	14.85	16.65	10.92
Price/Cash Flow Average	124.68	-28.98	38.6	18.64	14.82	15.42	7.27
Price/Cash Flow High	162.16	-41.91	46.04	26.72	18.04	18.39	11.18
Price/Cash Flow Low	95.14	-21.94	26.92	10.73	11.95	11.79	4.77
Price/Free Cash Flow Average	124.68	-28.98	38.6	18.8	14.92	15.52	7.35
Price/Free Cash Flow High	162.16	-41.91	46.04	26.96	18.16	18.5	11.31
Price/Free Cash Flow Low	95.14	-21.94	26.92	10.82	12.03	11.86	4.82
EV/Sales Average	- -	58.08	7.06	3.9	2.79	3.09	3.23
EV/Sales High	- -	81.7	8.15	5.17	3.16	3.45	4.52
EV/Sales Low	- -	45.21	5.34	2.66	2.46	2.65	2.41
EV/EBITDA Average	- -	-31.47	66.79	18.88	14.6	15.17	15.21
EV/EBITDA High	- -	-44.26	77.15	25.03	16.54	16.93	21.29
EV/EBITDA Low	- -	-24.49	50.51	12.87	12.87	13.02	11.32
EV/EBIT Average	- -	-21.35	-9,668.88	28.79	20.67	21.69	20.25
EV/EBIT High	- -	-30.03	-11,169.34	38.17	23.42	24.21	28.34
EV/EBIT Low	- -	-16.62	-7,312.18	19.62	18.22	18.61	15.07
Last Price	75	83.97	52.62	33.62	34.23	39.97	80.89
High Price	100	121.42	85.87	69.97	41.58	44.14	82.78
Enterprise Value Average	- -	4,752	4,612	3,318	2,679	2,915	3,428
Enterprise Value High	- -	6,684	5,328	4,399	3,035	3,253	4,798
Enterprise Value Low	- -	3,699	3,488	2,261	2,361	2,500	2,552

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	- -	-88.17	- -	- -	- -	27.76	- -
Return on Assets (%)	- -	-25.76	-8.27	5.23	9.77	2.32	3.67
Return on Capital (%)	- -	- -	- -	14.3	- -	5.93	7.55
Return on Invested Capital (%)	- -	- -	- -	12.63	- -	6.87	8.7
Gross Margin (%)	34.91	-17.63	36.14	41.29	40.7	43.18	45.11
EBITDA Margin (%)	12.43	-184.6	10.57	20.64	19.13	20.38	21.25
Operating Margin (%)	-2.64	-272.08	-0.07	13.53	13.51	14.25	15.96
Incremental Operating Margin (%)	- -	- -	- -	58.45	13.31	-28.79	29.61
Pretax Margin (%)	46.33	-261.53	-20.85	9.13	5.45	6.95	10.08
Profit Margin (%)	29.38	-267.22	-20.4	9	15.04	3.97	6.24
Net Income to Common Margin (%)	29.38	-267.22	-20.4	9	15.04	3.97	6.24
Effective Tax Rate (%)	36.99	- -	- -	2.22	- -	42.91	38.13
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-88.17	- -	- -	- -	27.76	- -

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	736	957	903	1,070	1,201	1,175
ST Debt	- -	47	48	53	44	66	75
LT Debt	- -	688	909	850	1,026	1,135	1,100
Total Debt/EBITDA	- -	-4.87	13.86	5.14	5.83	6.25	5.22
Net Debt/EBITDA	- -	-1.99	8.77	3.25	3.17	2.9	1.23
Total Debt/EBIT	- -	-3.31	-2,005.86	7.83	8.26	8.94	6.94
Net Debt/EBIT	- -	-1.35	-1,269.54	4.95	4.49	4.14	1.64
EBITDA to Interest Expense	171.01	-4.48	1.3	3.39	3.17	3.8	5.64
EBITDA-CapEx/Interest Expense	171.01	-4.48	1.3	3.39	3.17	3.8	5.64
EBIT to Interest Expense	-36.36	-6.6	-0.01	2.22	2.24	2.66	4.24
Interest Expense	- -	34	53	52	58	51	40
Common Equity/Total Assets	- -	29.22	-0.1	-4.96	-1.49	-0.8	2.37
Long-Term Debt/Equity (%)	- -	138.07	- -	- -	- -	- -	2,403.69
Long-Term Debt/Capital (%)	- -	55.77	95.17	102	98.01	95.6	90.11
Long-Term Debt/Total Assets (%)	- -	40.56	59.54	60.67	66.1	67.99	56.86
Total Debt/Equity (%)	- -	147.58	-60,213.59	-1,299.69	-4,620.11	-9,028.82	2,567.36
Total Debt/Capital (%)	- -	59.61	100.17	108.34	102.21	101.12	96.25
Total Debt/Total Assets (%)	- -	43.36	62.67	64.44	68.93	71.91	60.73
Net Debt to Equity	- -	60.16	-38,110.26	-820.97	-2,513.46	-4,182.2	605.5
Net Debt/Capital (%)	- -	32.72	67.5	75.31	57.43	48.6	29.89
EBITDA	73	-151	69	176	183	192	225
EBITDA-CapEx	73	-151	69	176	183	192	225
Operating Income (Loss)	-15	-223	- -	115	130	134	169

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	- -	0.74	0.11	0.14	0.07	0.09	0.39
Current Ratio	- -	1.27	0.63	0.55	0.43	0.47	0.7
Quick Ratio	- -	1.14	0.48	0.41	0.27	0.28	0.56
CFO/Avg Current Liab	- -	-0.69	0.2	0.25	0.21	0.23	0.56
Common Equity/Total Assets	- -	29.22	-0.1	-4.96	-1.49	-0.8	2.37
Long-Term Debt/Equity (%)	- -	138.07	- -	- -	- -	- -	2,403.69
Long-Term Debt/Capital (%)	- -	55.77	95.17	102	98.01	95.6	90.11
Long-Term Debt/Total Assets (%)	- -	40.56	59.54	60.67	66.1	67.99	56.86
Total Debt/Equity (%)	- -	147.58	-60,213.59	-1,299.69	-4,620.11	-9,028.82	2,567.36
Total Debt/Capital (%)	- -	59.61	100.17	108.34	102.21	101.12	96.25
Total Debt/Total Assets (%)	- -	43.36	62.67	64.44	68.93	71.91	60.73
CFO/Total Liabilities	- -	-12.36	6.24	9.23	7.06	6.85	18.6
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	1.84	1.36	1.41	1.47	1.51	2.13

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	- -	2.41	7.67	10.23	13.59	13.09	13.71
Days Sales Outstanding	- -	151.26	47.56	35.66	26.86	27.88	26.63
Inventory Turnover	- -	86.19	167.42	188.33	176.99	140.55	155.3
Days Inventory Outstanding	- -	4.23	2.18	1.94	2.06	2.6	2.35
Accounts Payable Turnover	- -	79.89	60.97	37.2	27.01	27.68	29.79
Accounts Payable Turnover Days	- -	4.57	5.99	9.81	13.51	13.19	12.25
Cash Conversion Cycle	- -	150.92	43.76	27.79	15.4	17.29	16.73
Inventory to Cash Days	- -	147.02	45.38	33.73	24.79	25.29	24.28
Inventories	- -	2	3	3	4	4	4
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	2	3	3	4	4	4

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	4,331	2,714	1,716	1,645	1,897	3,827
- Cash & Cash Equivalents	- -	318	58	76	33	43	294
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	3	- -	- -	- -	- -	- -
+ Total Debt	- -	736	957	903	1,070	1,201	1,175
Enterprise Value	- -	4,752	3,613	2,543	2,682	3,055	4,708
Total Capital	- -	1,235	955	833	1,047	1,188	1,221
Total Debt/Capital (%)	- -	59.61	100.17	108.34	102.21	101.12	96.25
Total Debt / EV	- -	0.15	0.26	0.36	0.4	0.39	0.25
EV/Sales	- -	58.08	5.53	2.99	2.8	3.24	4.44
EV/EBITDA	- -	- -	52.32	14.47	14.62	15.9	20.89
EV/EBIT	- -	- -	- -	22.07	20.7	22.74	27.81
EV/Cash Flow to Firm	- -	- -	24.34	13.64	9.89	21.19	12.52
EV/Free Cash Flow to Firm	- -	- -	24.34	13.64	9.89	21.19	12.52
Diluted Market Cap	3,835	4,293	2,690	1,758	1,663	1,932	3,883
Diluted Enterprise Value	3,835	4,714	3,589	2,584	2,700	3,090	4,765
EV per Share	75	92.13	70.04	49.82	55.81	64.37	99.53
TTM Sales	585	82	653	851	959	943	1,061
TTM EBITDA	73	-151	69	176	183	192	225
TTM Operating Income	-15	-223	- -	115	130	134	169
TTM Cash Flow to Firm	32	-114	148	186	271	144	376
TTM Free Cash Flow to Firm	32	-114	148	186	271	144	376

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	121.62	-28.98	28.21	12.95	14.95	16.75	11.05
EV/EBIT	- -	- -	- -	22.07	20.7	22.74	27.81
Enterprise Value	- -	4,752	3,613	2,543	2,682	3,055	4,708
Low Price	58.67	63.55	50.2	28.09	27.55	28.29	35.31
EV/Sales	- -	58.08	5.53	2.99	2.8	3.24	4.44
EV/EBITDA	- -	- -	52.32	14.47	14.62	15.9	20.89
Price/Earnings	22.33	- -	- -	22.74	11.45	51.29	58
Price/Earnings Average	22.89	-19.64	-27.61	33.02	11.43	47.5	38.59
Price/Earnings High	29.77	-28.4	-32.93	47.34	13.91	56.64	59.36
Price/Earnings Low	17.47	-14.86	-19.25	19	9.22	36.3	25.32
Price/Book Value	- -	8.73	-1,840.1	-24.71	-71.01	-142.63	83.58
Price/Book Value Average	- -	8.73	-2,517.61	-35.86	-70.88	-132.09	55.61
Price/Book Value High	- -	12.63	-3,002.85	-51.42	-86.26	-157.51	85.54
Price/Book Value Low	- -	6.61	-1,755.48	-20.64	-57.15	-100.95	36.49
Price/Tangible Book Value	- -	12.18	-19.96	-8.48	-10.54	-12.98	-43.95
Price/Tangible Book Value Average	- -	12.18	-27.31	-12.31	-10.53	-12.02	-29.24
Price/Tangible Book Value High	- -	17.61	-32.58	-17.66	-12.81	-14.33	-44.98
Price/Tangible Book Value Low	- -	9.22	-19.05	-7.09	-8.49	-9.19	-19.19
Price/Sales	6.56	52.48	4.12	2.05	1.72	2.04	3.62
Price/Sales Average	6.72	52.48	5.63	2.97	1.72	1.89	2.41
Price/Sales High	8.75	75.88	6.72	4.26	2.09	2.25	3.7
Price/Sales Low	5.13	39.71	3.93	1.71	1.39	1.44	1.58
Price/Cash Flow	121.62	-28.98	28.21	12.84	14.85	16.65	10.92
Price/Cash Flow Average	124.68	-28.98	38.6	18.64	14.82	15.42	7.27
Price/Cash Flow High	162.16	-41.91	46.04	26.72	18.04	18.39	11.18
Price/Cash Flow Low	95.14	-21.94	26.92	10.73	11.95	11.79	4.77
Price/Free Cash Flow Average	124.68	-28.98	38.6	18.8	14.92	15.52	7.35
Price/Free Cash Flow High	162.16	-41.91	46.04	26.96	18.16	18.5	11.31
Price/Free Cash Flow Low	95.14	-21.94	26.92	10.82	12.03	11.86	4.82
EV/Sales Average	- -	58.08	7.06	3.9	2.79	3.09	3.23
EV/Sales High	- -	81.7	8.15	5.17	3.16	3.45	4.52
EV/Sales Low	- -	45.21	5.34	2.66	2.46	2.65	2.41
EV/EBITDA Average	- -	-31.47	66.79	18.88	14.6	15.17	15.21
EV/EBITDA High	- -	-44.26	77.15	25.03	16.54	16.93	21.29
EV/EBITDA Low	- -	-24.49	50.51	12.87	12.87	13.02	11.32
EV/EBIT Average	- -	-21.35	-9,668.88	28.79	20.67	21.69	20.25
EV/EBIT High	- -	-30.03	-11,169.34	38.17	23.42	24.21	28.34
EV/EBIT Low	- -	-16.62	-7,312.18	19.62	18.22	18.61	15.07
Last Price	75	83.97	52.62	33.62	34.23	39.97	80.89
High Price	100	121.42	85.87	69.97	41.58	44.14	82.78
Enterprise Value Average	- -	4,752	4,612	3,318	2,679	2,915	3,428
Enterprise Value High	- -	6,684	5,328	4,399	3,035	3,253	4,798
Enterprise Value Low	- -	3,699	3,488	2,261	2,361	2,500	2,552

Shares Outstanding	- -	52	52	51	48	47	47
Diluted Weighted Avg Shares	51	51	51	52	49	48	48
Basic Weighted Avg Shares	51	51	51	52	48	48	47
Revenue per Share	11.43	1.6	12.78	16.43	19.87	19.63	22.35
EBITDA per Share	1.42	-2.95	1.35	3.39	3.8	4	4.75
Operating Income per Share	-0.3	-4.35	-0.01	2.22	2.68	2.8	3.57
Basic EPS, GAAP	3.36	-4.28	-2.61	1.48	2.99	0.78	1.39
Basic EPS from Cont Ops	3.34	-4.29	-2.66	1.47	2.99	0.78	1.39
Diluted EPS, GAAP	3.36	-4.28	-2.61	1.47	2.97	0.77	1.38
Diluted EPS from Cont Ops	3.34	-4.29	-2.66	1.45	2.97	0.77	1.38
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.62	-2.9	1.86	2.62	2.3	2.4	7.4
Free Cash Flow per Basic Share	0.62	-2.9	1.86	2.62	2.3	2.4	7.4
Cash & Equivalents per Share	- -	6.16	1.13	1.49	0.69	0.91	6.21
Book Value per Share	- -	9.61	-0.03	-1.36	-0.48	-0.28	0.97
Tangible Book Value per Share	- -	6.89	-2.64	-3.96	-3.25	-3.08	-1.84

Madison Square Garden Entertainment Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)