
Melco Resorts & Entertainment Ltd
NASDAQ:MLCO

Intrinsic Value
The intrinsic value of one
MLCO
stock under the Base Case scenario is
13.77
USD.
Compared to the current market price of 5.59 USD,
Melco Resorts & Entertainment Ltd
is
Undervalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Melco Resorts & Entertainment Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Melco Resorts & Entertainment Ltd
Balance Sheet Decomposition
Melco Resorts & Entertainment Ltd
Current Assets | 1.5B |
Cash & Short-Term Investments | 1.3B |
Receivables | 92.4m |
Other Current Assets | 141.1m |
Non-Current Assets | 6.8B |
PP&E | 5.6B |
Intangibles | 969m |
Other Non-Current Assets | 274.8m |
Free Cash Flow Analysis
Melco Resorts & Entertainment Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Melco Resorts & Entertainment Ltd
Revenue
|
3.8B
USD
|
Cost of Revenue
|
-2.4B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
293.4m
USD
|
Other Expenses
|
-571m
USD
|
Net Income
|
-277.6m
USD
|
MLCO Profitability Score
Profitability Due Diligence
Melco Resorts & Entertainment Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Melco Resorts & Entertainment Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
MLCO Solvency Score
Solvency Due Diligence
Melco Resorts & Entertainment Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Score
Melco Resorts & Entertainment Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MLCO Price Targets Summary
Melco Resorts & Entertainment Ltd
According to Wall Street analysts, the average 1-year price target for
MLCO
is 7.84 USD
with a low forecast of 5.56 USD and a high forecast of 10.5 USD.
Dividends
Current shareholder yield for MLCO 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
MLCO
stock under the Base Case scenario is
13.77
USD.
Compared to the current market price of 5.59 USD,
Melco Resorts & Entertainment Ltd
is
Undervalued by 59%.