
MGM China Holdings Ltd
HKEX:2282

Intrinsic Value
The intrinsic value of one
MGM China Holdings Ltd
stock under the Base Case scenario is
22.87
HKD.
Compared to the current market price of 9.58 HKD,
MGM China Holdings Ltd
is
Undervalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MGM China Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
MGM China Holdings Ltd
Balance Sheet Decomposition
MGM China Holdings Ltd
Current Assets | 6.2B |
Cash & Short-Term Investments | 5.2B |
Receivables | 602.2m |
Other Current Assets | 394m |
Non-Current Assets | 23.8B |
PP&E | 21.6B |
Intangibles | 1.5B |
Other Non-Current Assets | 754.8m |
Free Cash Flow Analysis
MGM China Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
MGM China Holdings Ltd
Revenue
|
30.3B
HKD
|
Cost of Revenue
|
-14.4B
HKD
|
Gross Profit
|
15.9B
HKD
|
Operating Expenses
|
-9.6B
HKD
|
Operating Income
|
6.2B
HKD
|
Other Expenses
|
-1.7B
HKD
|
Net Income
|
4.5B
HKD
|
Profitability Score
Profitability Due Diligence
MGM China Holdings Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Score
MGM China Holdings Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
MGM China Holdings Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
MGM China Holdings Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
MGM China Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
MGM China Holdings Ltd
is 14.17 HKD
with a low forecast of 12.02 HKD and a high forecast of 17.43 HKD.
Dividends
Current shareholder yield for MGM China Holdings Ltd is
.
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
MGM China Holdings Ltd
stock under the Base Case scenario is
22.87
HKD.
Compared to the current market price of 9.58 HKD,
MGM China Holdings Ltd
is
Undervalued by 58%.