
Wynn Macau Ltd
HKEX:1128

Intrinsic Value
The intrinsic value of one
Wynn Macau Ltd
stock under the Base Case scenario is
66.2
HKD.
Compared to the current market price of 5.41 HKD,
Wynn Macau Ltd
is
Undervalued by 92%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
Wynn Macau Ltd
Balance Sheet Decomposition
Wynn Macau Ltd
Current Assets | 12.8B |
Cash & Short-Term Investments | 11.3B |
Receivables | 987.3m |
Other Current Assets | 437.7m |
Non-Current Assets | 26.5B |
PP&E | 23.4B |
Intangibles | 1.7B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Wynn Macau Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Wynn Macau Ltd
Revenue
|
28.7B
USD
|
Cost of Revenue
|
-12.2B
USD
|
Gross Profit
|
16.5B
USD
|
Operating Expenses
|
-11.2B
USD
|
Operating Income
|
5.3B
USD
|
Other Expenses
|
-2.1B
USD
|
Net Income
|
3.2B
USD
|
Profitability Score
Profitability Due Diligence
Wynn Macau Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Wynn Macau Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Wynn Macau Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Wynn Macau Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Wynn Macau Ltd
According to Wall Street analysts, the average 1-year price target for
Wynn Macau Ltd
is 6.69 HKD
with a low forecast of 3.84 HKD and a high forecast of 8.72 HKD.
Dividends
Current shareholder yield for Wynn Macau 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?