Sphere Entertainment Co. (NYSE: SPHR)

Sector: Communication Services Industry: Entertainment CIK: 0001795250
Market Cap 4.12 Bn
P/B 1.84
P/E 123.34
P/S 3.38
ROIC (Qtr) -20.85
Div Yield % 0.00
Rev 1y % (Qtr) 27.89
Total Debt (Qtr) 961.46 Mn
Debt/Equity (Qtr) 0.43
Add ratio to table...

About

Sphere Entertainment Co., also known by its stock symbol SPHR, is a prominent player in the live entertainment and media industry. The company operates through two primary segments: Sphere and MSG Networks. Sphere is a next-generation entertainment medium that combines cutting-edge technologies with multi-sensory storytelling to provide immersive experiences at an unmatched scale. MSG Networks, on the other hand, is an industry leader in sports production, content development, and distribution, operating two award-winning regional sports and entertainment...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 521.26M provide 6.50x coverage of short-term debt 80.19M, demonstrating strong liquidity position and minimal refinancing risk.
  • Tangible assets of 3.84B provide exceptional 19.93x coverage of deferred revenue 192.81M, showing strong service capability backing.
  • Strong tangible asset base of 3.84B provides 4x coverage of total debt 961.46M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 191M exceeds capital expenditure of 52.35M by 3.65x, indicating strong organic growth funding capability.
  • Cash reserves of 521.26M provide ample 10.69x coverage of acquisition spending 48.76M, enabling strategic growth opportunities.

Bear case

  • Operating cash flow of 243.35M barely covers its investment activities of (3.90M), with a coverage ratio of -62.38, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 243.35M provides insufficient coverage of deferred revenue obligations of 192.81M, which is 1.26x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 243.35M shows concerning coverage of stock compensation expenses of 59.01M, with a 4.12 ratio indicating potential earnings quality issues.
  • Operating earnings of 127.76M show weak coverage of depreciation charges of 370.82M, with a 0.34 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 370.82M relative to operating cash flow of 243.35M, which is 1.52x suggests significant maintenance capital requirements affecting free cash flow.

Timing of Transfer of Good or Service Breakdown of Revenue (2025)

Timing of Transfer of Good or Service Breakdown of Revenue (2025)

Peer comparison

Companies in the Entertainment
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NFLX Netflix Inc 327.73 Bn 29.84 7.25 14.46 Bn
2 DIS Walt Disney Co 189.70 Bn 15.48 1.98 46.64 Bn
3 WBD Warner Bros. Discovery, Inc. 69.72 Bn 143.75 1.84 33.52 Bn
4 FWONA Liberty Media Corp 47.92 Bn -360.29 11.86 7.04 Bn
5 LYV Live Nation Entertainment, Inc. 36.52 Bn 113.33 1.49 9.39 Bn
6 FOXA Fox Corp 25.29 Bn 13.37 1.53 6.60 Bn
7 TKO TKO Group Holdings, Inc. 17.11 Bn 74.78 3.94 4.04 Bn
8 WMG Warner Music Group Corp. 15.79 Bn 51.77 2.29 4.61 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.12 1.66
EV to Cash from Ops. EV/CFO 19.41 62.29
EV to Debt EV to Debt 4.91 109.28
EV to EBIT EV/EBIT 36.97 39.52
EV to EBITDA EV/EBITDA 33.43 34.66
EV to Free Cash Flow [EV/FCF] EV/FCF 24.73 -404.99
EV to Market Cap EV to Market Cap 1.15 66.45
EV to Revenue EV/Rev 3.87 9.91
Price to Book Value [P/B] P/B 1.84 1.28
Price to Earnings [P/E] P/E 123.34 -73.83
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 0.70
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -15.94
Dividend per Basic Share Div per Share (Qtr) 0.00 0.15
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 8.07
Interest Coverage Int. cover (Qtr) 1.81 -6.37
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 37.06 -70.97
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 1.09 2,377.97
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.12
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 130.77 -39.96
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 1,093.73 46.99
EBIT Growth (1y) % EBIT 1y % (Qtr) 139.09 5.64
EBT Growth (1y) % EBT 1y % (Qtr) 113.06 42.15
EPS Growth (1y) % EPS 1y % (Qtr) 110.24 45.80
FCF Growth (1y) % FCF 1y % (Qtr) 1,488.18 -77.13
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 21.05 -0.66
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.29 0.57
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.04
Cash Ratio Cash Ratio (Qtr) 0.70 0.48
Current Ratio Curr Ratio (Qtr) 1.09 1.21
Debt to Equity Ratio Debt/Equity (Qtr) 0.43 1.02
Interest Cover Ratio Int Coverage (Qtr) 1.81 -6.37
Times Interest Earned Times Interest Earned (Qtr) 1.81 -6.37
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 40.90 -64.81
EBIT Margin % EBIT Margin % (Qtr) 10.47 -79.12
EBT Margin % EBT Margin % (Qtr) 4.69 -82.05
Gross Margin % Gross Margin % (Qtr) 51.60 35.80
Net Profit Margin % Net Margin % (Qtr) 2.70 -82.69