Macau Legend Development Ltd
HKEX:1680
Intrinsic Value
Macau Legend Development Ltd. is an investment holding company, which is engaged in the provision of gaming and non-gaming services. [ Read More ]
The intrinsic value of one Macau Legend Development Ltd stock under the Base Case scenario is 0.242 HKD. Compared to the current market price of 0.175 HKD, Macau Legend Development Ltd is Undervalued by 28%.
Valuation Backtest
Macau Legend Development Ltd
Run backtest to discover the historical profit from buying and selling Macau Legend Development Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Macau Legend Development Ltd
| Current Assets | 210.5m |
| Cash & Short-Term Investments | 63.2m |
| Receivables | 124.2m |
| Other Current Assets | 23m |
| Non-Current Assets | 6.7B |
| Long-Term Investments | 446.8m |
| PP&E | 5.7B |
| Intangibles | 43.3m |
| Other Non-Current Assets | 440.1m |
| Current Liabilities | 1B |
| Accounts Payable | 367.9m |
| Other Current Liabilities | 642.1m |
| Non-Current Liabilities | 2.1B |
| Long-Term Debt | 2B |
| Other Non-Current Liabilities | 126m |
Earnings Waterfall
Macau Legend Development Ltd
|
Revenue
|
901.6m
HKD
|
|
Cost of Revenue
|
-741.4m
HKD
|
|
Gross Profit
|
160.3m
HKD
|
|
Operating Expenses
|
-366.2m
HKD
|
|
Operating Income
|
-206m
HKD
|
|
Other Expenses
|
201m
HKD
|
|
Net Income
|
-4.9m
HKD
|
Free Cash Flow Analysis
Macau Legend Development Ltd
Profitability Score
Profitability Due Diligence
Macau Legend Development Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Score
Macau Legend Development Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Macau Legend Development Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Score
Macau Legend Development Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Macau Legend Development Ltd
Shareholder Return
Price
Macau Legend Development Ltd
| Average Annual Return | -23.35% |
| Standard Deviation of Annual Returns | 13.41% |
| Max Drawdown | -88% |
| Market Capitalization | 1.1B HKD |
| Shares Outstanding | 6 201 187 120 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Macau Legend Development Ltd. is an investment holding company, which is engaged in the provision of gaming and non-gaming services. The company employs 3,803 full-time employees The company went IPO on 2013-07-05. Along with subsidiaries, the Company operates its business through two segments. The Gaming segment is engaged in the provision of gaming related services for mass market tables, very important person (VIP) rooms and slot machines, as well as the operation of casinos in the Lao People’s Democratic Republic (Lao PDR). The Non-gaming segment is engaged in the operation at The Landmark Macau, Macau Fisherman's Wharf (MFW) and the business operation in Lao PDR including hotel and other operations such as licensing income from the shops, provision of building management service, food and beverage services.
Contact
IPO
Employees
Officers
The intrinsic value of one Macau Legend Development Ltd stock under the Base Case scenario is 0.242 HKD.
Compared to the current market price of 0.175 HKD, Macau Legend Development Ltd is Undervalued by 28%.
You don't have any saved screeners yet
