
Studio City International Holdings Ltd
NYSE:MSC

Intrinsic Value
The intrinsic value of one
MSC
stock under the Base Case scenario is
8.82
USD.
Compared to the current market price of 3.75 USD,
Studio City International Holdings Ltd
is
Undervalued by 57%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Studio City International Holdings Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Studio City International Holdings Ltd
Balance Sheet Decomposition
Studio City International Holdings Ltd
Current Assets | 227.2m |
Cash & Short-Term Investments | 185.9m |
Receivables | 10.7m |
Other Current Assets | 30.6m |
Non-Current Assets | 2.9B |
PP&E | 2.7B |
Other Non-Current Assets | 146.4m |
Free Cash Flow Analysis
Studio City International Holdings Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Studio City International Holdings Ltd
Revenue
|
639.1m
USD
|
Cost of Revenue
|
-222.5m
USD
|
Gross Profit
|
416.6m
USD
|
Operating Expenses
|
-378.5m
USD
|
Operating Income
|
38.1m
USD
|
Other Expenses
|
-134.9m
USD
|
Net Income
|
-96.7m
USD
|
MSC Profitability Score
Profitability Due Diligence
Studio City International Holdings Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Studio City International Holdings Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
MSC Solvency Score
Solvency Due Diligence
Studio City International Holdings Ltd's solvency score is 18/100. The higher the solvency score, the more solvent the company is.

Score
Studio City International Holdings Ltd's solvency score is 18/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSC Price Targets Summary
Studio City International Holdings Ltd
Dividends
Current shareholder yield for MSC 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
MSC
stock under the Base Case scenario is
8.82
USD.
Compared to the current market price of 3.75 USD,
Studio City International Holdings Ltd
is
Undervalued by 57%.