Melco Holdings Inc
TSE:6676

Watchlist Manager
Melco Holdings Inc Logo
Melco Holdings Inc
TSE:6676
Watchlist
Price: 2 078 JPY -2.21% Market Closed
Market Cap: 31.3B JPY
Have any thoughts about
Melco Holdings Inc?
Write Note

Intrinsic Value

The intrinsic value of one Melco Holdings Inc stock under the Base Case scenario is 8 343.08 JPY. Compared to the current market price of 2 078 JPY, Melco Holdings Inc is Undervalued by 75%.

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

Intrinsic Value
8 343.08 JPY
Undervaluation 75%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Melco Holdings Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
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...
How do you feel about Melco Holdings Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

2 078 JPY
-2.21%
-2.21%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Melco Holdings Inc
JP
Technology
Market Cap
31.6B JPY
IPO
Oct 1, 2003
Employees
1 861
Japan
Market Cap
31.6B JPY
Industry
Technology
IPO
Oct 1, 2003
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Melco Holdings Inc

Provide an overview of the primary business activities
of Melco Holdings Inc.

What unique competitive advantages
does Melco Holdings Inc hold over its rivals?

What risks and challenges
does Melco Holdings Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Melco Holdings Inc.

Provide P/S
for Melco Holdings Inc.

Provide P/E
for Melco Holdings Inc.

Provide P/OCF
for Melco Holdings Inc.

Provide P/FCFE
for Melco Holdings Inc.

Provide P/B
for Melco Holdings Inc.

Provide EV/S
for Melco Holdings Inc.

Provide EV/GP
for Melco Holdings Inc.

Provide EV/EBITDA
for Melco Holdings Inc.

Provide EV/EBIT
for Melco Holdings Inc.

Provide EV/OCF
for Melco Holdings Inc.

Provide EV/FCFF
for Melco Holdings Inc.

Provide EV/IC
for Melco Holdings Inc.

Show me price targets
for Melco Holdings Inc made by professional analysts.

What are the Revenue projections
for Melco Holdings Inc?

How accurate were the past Revenue estimates
for Melco Holdings Inc?

What are the Net Income projections
for Melco Holdings Inc?

How accurate were the past Net Income estimates
for Melco Holdings Inc?

What are the EPS projections
for Melco Holdings Inc?

How accurate were the past EPS estimates
for Melco Holdings Inc?

What are the EBIT projections
for Melco Holdings Inc?

How accurate were the past EBIT estimates
for Melco Holdings Inc?

Compare the revenue forecasts
for Melco Holdings Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Melco Holdings Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Melco Holdings Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Melco Holdings Inc compared to its peers.

Compare the P/E ratios
of Melco Holdings Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Melco Holdings Inc with its peers.

Analyze the financial leverage
of Melco Holdings Inc compared to its main competitors.

Show all profitability ratios
for Melco Holdings Inc.

Provide ROE
for Melco Holdings Inc.

Provide ROA
for Melco Holdings Inc.

Provide ROIC
for Melco Holdings Inc.

Provide ROCE
for Melco Holdings Inc.

Provide Gross Margin
for Melco Holdings Inc.

Provide Operating Margin
for Melco Holdings Inc.

Provide Net Margin
for Melco Holdings Inc.

Provide FCF Margin
for Melco Holdings Inc.

Show all solvency ratios
for Melco Holdings Inc.

Provide D/E Ratio
for Melco Holdings Inc.

Provide D/A Ratio
for Melco Holdings Inc.

Provide Interest Coverage Ratio
for Melco Holdings Inc.

Provide Altman Z-Score Ratio
for Melco Holdings Inc.

Provide Quick Ratio
for Melco Holdings Inc.

Provide Current Ratio
for Melco Holdings Inc.

Provide Cash Ratio
for Melco Holdings Inc.

What is the historical Revenue growth
over the last 5 years for Melco Holdings Inc?

What is the historical Net Income growth
over the last 5 years for Melco Holdings Inc?

What is the current Free Cash Flow
of Melco Holdings Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Melco Holdings Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Melco Holdings Inc

Current Assets 70.5B
Cash & Short-Term Investments 22.5B
Receivables 22.2B
Other Current Assets 25.8B
Non-Current Assets 20.1B
Long-Term Investments 4B
PP&E 10.7B
Intangibles 3.5B
Other Non-Current Assets 2B
Current Liabilities 28.3B
Accounts Payable 15.1B
Accrued Liabilities 2.9B
Other Current Liabilities 10.2B
Non-Current Liabilities 2.9B
Other Non-Current Liabilities 2.9B
Efficiency

Earnings Waterfall
Melco Holdings Inc

Revenue
149.6B JPY
Cost of Revenue
-112.6B JPY
Gross Profit
37B JPY
Operating Expenses
-33.2B JPY
Operating Income
3.8B JPY
Other Expenses
-128m JPY
Net Income
3.7B JPY

Free Cash Flow Analysis
Melco Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Melco Holdings Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive 1-Year Revenue Growth
Positive Free Cash Flow
45/100
Profitability
Score

Melco Holdings Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Melco Holdings Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
High Altman Z-Score
Short-Term Solvency
69/100
Solvency
Score

Melco Holdings Inc's solvency score is 69/100. 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 4 284 JPY with a low forecast of 4 242 JPY and a high forecast of 4 410 JPY.

Lowest
Price Target
4 242 JPY
104% Upside
Average
Price Target
4 284 JPY
106% Upside
Highest
Price Target
4 410 JPY
112% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Melco Holdings Inc?

Click here to dive deeper.

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

See Also

Discover More
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 8 343.08 JPY.

Is Melco Holdings Inc stock undervalued or overvalued?

Compared to the current market price of 2 078 JPY, Melco Holdings Inc is Undervalued by 75%.

Back to Top