Melco International Development Ltd
HKEX:200

Watchlist Manager
Melco International Development Ltd Logo
Melco International Development Ltd
HKEX:200
Watchlist
Price: 3.25 HKD -1.22% Market Closed
Market Cap: 7.4B HKD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Melco International Development Ltd stock under the Base Case scenario is 26.87 HKD. Compared to the current market price of 3.25 HKD, Melco International Development Ltd is Undervalued by 88%.

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.

Relative Value
Base Case
26.87 HKD
Undervaluation 88%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
90
vs Industry
90
Median 3Y
0.5
Median 5Y
0.6
Industry
1.4
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-4.2
Industry
19.2
Forward
28.8
More Details
0.8
P/OCF
P/OCF
Price to OCF
0.8
vs History
61
vs Industry
77
Median 3Y
1
Median 5Y
1
Industry
9.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-3.2
Industry
18.7
More Details
161
P/B
P/B
Price to Book Value
161
vs History
3
vs Industry
2
Median 3Y
10.1
Median 5Y
2.7
Industry
2.1
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
79
vs Industry
49
Median 3Y
3.3
Median 5Y
3.7
Industry
1.9
Forward
1.3
More Details
2.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.6
vs History
79
vs Industry
52
Median 3Y
6.3
Median 5Y
6.9
Industry
3.8
More Details
6.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.2
vs History
31
vs Industry
24
Median 3Y
6.1
Median 5Y
-10.4
Industry
10.7
Forward
5.7
More Details
13.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.3
vs History
22
vs Industry
38
Median 3Y
-9.9
Median 5Y
-10.4
Industry
16.7
Forward
12.2
More Details
5.9
EV/OCF
EV/OCF
Enterprise Value to OCF
5.9
vs History
63
vs Industry
60
Median 3Y
7.4
Median 5Y
6.6
Industry
12.1
More Details
8.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
8.1
vs History
15
vs Industry
51
Median 3Y
-10.6
Median 5Y
-10.7
Industry
17.3
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
74
vs Industry
69
Median 3Y
0.7
Median 5Y
0.7
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
Melco International Development Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Melco International Development Ltd
HKEX:200
7.4B HKD 0.2 -9.4 6.2 13.3
IE
Flutter Entertainment PLC
LSE:FLTR
35.5B GBP 2.5 68 18.9 40.4
US
Las Vegas Sands Corp
NYSE:LVS
29.8B USD 2.7 22.8 9.9 15.7
AU
Aristocrat Leisure Ltd
ASX:ALL
40.5B AUD 6.4 25.9 22.1 22.1
US
DraftKings Inc
NASDAQ:DKNG
18.9B USD 3.8 -47.5 -92.8 -38.9
HK
Galaxy Entertainment Group Ltd
HKEX:27
145.9B HKD 3.4 16.7 11.1 16.1
MO
Sands China Ltd
HKEX:1928
126.7B HKD 2.3 15.5 9.7 14.9
SE
Evolution AB (publ)
STO:EVO
146.3B SEK 6 10.9 8 8.8
ZA
Sun International Ltd
JSE:SUI
10.1B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.4B USD 0.5 13.9 5.6 8.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.2B USD 1.3 21.5 9.3 14.4

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 262,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.