Melco Holdings Inc
TSE:6676

Watchlist Manager
Melco Holdings Inc Logo
Melco Holdings Inc
TSE:6676
Watchlist
Price: 1 976 JPY 2.6% Market Closed
Market Cap: 30.2B JPY

Intrinsic Value

The intrinsic value of one Melco Holdings Inc stock under the Base Case scenario is 7 506.8 JPY. Compared to the current market price of 1 976 JPY, Melco Holdings Inc is Undervalued by 74%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
7 506.8 JPY
Undervaluation 74%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Melco Holdings Inc

Melco Holdings Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Melco Holdings Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Melco Holdings Inc
TSE:6676
JP
Technology
Market Cap
30B JPY
IPO
Oct 1, 2003
JP
Technology
Market Cap
30B JPY
IPO
Oct 1, 2003
Price
ÂĄfalse
EPS
ÂĄfalse
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Melco Holdings Inc?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Melco Holdings Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Melco Holdings Inc

Current Assets 64.8B
Cash & Short-Term Investments 17B
Receivables 23.7B
Other Current Assets 24.1B
Non-Current Assets 7.8B
Long-Term Investments 2.9B
PP&E 876m
Intangibles 3.2B
Other Non-Current Assets 839m
Efficiency

Free Cash Flow Analysis
Melco Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Melco Holdings Inc

Revenue
146.3B JPY
Cost of Revenue
-108.6B JPY
Gross Profit
37.7B JPY
Operating Expenses
-31.6B JPY
Operating Income
6.1B JPY
Other Expenses
-902m JPY
Net Income
5.2B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Melco Holdings Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive 1-Year Revenue Growth
46/100
Profitability
Score

Melco Holdings Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Melco Holdings Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
70/100
Solvency
Score

Melco Holdings Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Melco Holdings Inc

Wall Street analysts forecast Melco Holdings Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Melco Holdings Inc is 2 153.22 JPY with a low forecast of 2 132.11 JPY and a high forecast of 2 216.55 JPY.

Lowest
Price Target
2 132.11 JPY
8% Upside
Average
Price Target
2 153.22 JPY
9% Upside
Highest
Price Target
2 216.55 JPY
12% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Melco Holdings Inc 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one Melco Holdings Inc stock?

The intrinsic value of one Melco Holdings Inc stock under the Base Case scenario is 7 506.8 JPY.

Is Melco Holdings Inc stock undervalued or overvalued?

Compared to the current market price of 1 976 JPY, Melco Holdings Inc is Undervalued by 74%.

Back to Top