Macau Legend Development Ltd
HKEX:1680
Intrinsic Value
The intrinsic value of one Macau Legend Development Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 0.113 HKD, Macau Legend Development Ltd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Macau Legend Development Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Macau Legend Development Ltd
Balance Sheet Decomposition
Macau Legend Development Ltd
Current Assets | 176.6m |
Cash & Short-Term Investments | 65.1m |
Receivables | 98.7m |
Other Current Assets | 12.8m |
Non-Current Assets | 6.3B |
Long-Term Investments | 437.8m |
PP&E | 5.4B |
Other Non-Current Assets | 455.9m |
Free Cash Flow Analysis
Macau Legend Development Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Macau Legend Development Ltd
Revenue
|
871.8m
HKD
|
Cost of Revenue
|
-726.8m
HKD
|
Gross Profit
|
145m
HKD
|
Operating Expenses
|
-355.9m
HKD
|
Operating Income
|
-210.9m
HKD
|
Other Expenses
|
278.5m
HKD
|
Net Income
|
67.7m
HKD
|
Profitability Score
Profitability Due Diligence
Macau Legend Development Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Macau Legend Development Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Macau Legend Development Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Macau Legend Development Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Macau Legend Development Ltd
Dividends
Current shareholder yield for Macau Legend Development Ltd is hidden .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Macau Legend Development Ltd stock under the Base Case scenario is hidden HKD.
Compared to the current market price of 0.113 HKD, Macau Legend Development Ltd is hidden .