Three independent discounted-cash-flow-style models value Sphere Entertainment Co. every trading day. 0 of 3 currently price SPHR above its market price.
| Free Cash Flow model | $-1,937.00 |
| Excess Profit model | $-1,212.66 |
| Residual Earnings model | $0.94 |
| Dividend Discount model | — |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +1.1% |
| Net debt / EBITDA | — |
| Gross margin | +100.0% |
| Revenue CAGR | +45.8% |
| Cash conversion | 7.3× |
| Dividend yield | — |
| Buyback yield | -2.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open SPHR in StockKitty