Melco International Development Ltd
HKEX:200

Watchlist Manager
Melco International Development Ltd Logo
Melco International Development Ltd
HKEX:200
Watchlist
Price: 4.55 HKD -1.52% Market Closed
Market Cap: 10.4B HKD

Relative Value

The Relative Value of one Melco International Development Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 4.55 HKD, Melco International Development Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Melco International Development Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
90
Median 3Y
0.3
Median 5Y
0.4
Industry
1.4
Forward
0.2
vs History
vs Industry
Median 3Y
-5.2
Median 5Y
-2.9
Industry
20.1
Forward
13.8
vs History
39
vs Industry
77
Median 3Y
0.9
Median 5Y
0.9
Industry
9.7
vs History
7
vs Industry
Median 3Y
-1.3
Median 5Y
-1.9
Industry
18.5
vs History
36
vs Industry
2
Median 3Y
14.3
Median 5Y
5.4
Industry
2.1
vs History
77
vs Industry
49
Median 3Y
1.5
Median 5Y
3.4
Industry
1.9
Forward
1.3
vs History
79
vs Industry
52
Median 3Y
2.8
Median 5Y
6.5
Industry
3.8
vs History
26
vs Industry
24
Median 3Y
1.1
Median 5Y
-9.4
Industry
10.6
Forward
5.5
vs History
26
vs Industry
38
Median 3Y
3.7
Median 5Y
-9.4
Industry
16.6
Forward
12
vs History
53
vs Industry
60
Median 3Y
5.8
Median 5Y
5.8
Industry
11.4
vs History
7
vs Industry
51
Median 3Y
1
Median 5Y
-9.3
Industry
16.3
vs History
38
vs Industry
69
Median 3Y
0.8
Median 5Y
0.7
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Melco International Development Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Melco International Development Ltd
HKEX:200
10.4B HKD 0.3 -57.3 12.1 12.1
US
Las Vegas Sands Corp
NYSE:LVS
45.1B USD 3.7 29 12.9 19.9
IE
Flutter Entertainment PLC
LSE:FLTR
29.4B GBP 1.9 -132.9 19.5 65.6
AU
Aristocrat Leisure Ltd
ASX:ALL
35.5B AUD 5.6 22.7 19.4 19.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
167.8B HKD 3.7 17.5 17.3 17.3
MO
Sands China Ltd
HKEX:1928
162.7B HKD 3 22.8 20.1 20.1
US
DraftKings Inc
NASDAQ:DKNG
17.6B USD 3.2 -65.8 -453.9 -58
SE
Evolution AB (publ)
STO:EVO
127.4B SEK 5.4 10.4 7.5 8.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.8B USD 1.8 25.5 11 16.1
US
MGM Resorts International
NYSE:MGM
10.1B USD 0.6 152.4 6.2 10.5
US
Scientific Games Corp
F:TJW
8.1B EUR 2.9 23.7 17 17
P/E Multiple
Earnings Growth PEG
HK
Melco International Development Ltd
HKEX:200
Average P/E: 38
Negative Multiple: -57.3
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
29
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -132.9
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
13%
1.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
14%
1.2
MO
Sands China Ltd
HKEX:1928
22.8
14%
1.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -65.8 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.4
1%
10.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
25.5
11%
2.3
US
MGM Resorts International
NYSE:MGM
152.4
1%
152.4
US
S
Scientific Games Corp
F:TJW
23.7
35%
0.7