Melco Resorts & Entertainment Ltd
NASDAQ:MLCO

Watchlist Manager
Melco Resorts & Entertainment Ltd Logo
Melco Resorts & Entertainment Ltd
NASDAQ:MLCO
Watchlist
Price: 6.33 USD -1.4% Market Closed
Market Cap: 2.7B USD

Relative Value

The Relative Value of one MLCO stock under the Base Case scenario is 27.86 USD. Compared to the current market price of 6.33 USD, Melco Resorts & Entertainment Ltd is Undervalued by 77%.

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.

MLCO Relative Value
Base Case
27.86 USD
Undervaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
72
Median 3Y
1.1
Median 5Y
1.7
Industry
1.4
Forward
0.5
vs History
4
vs Industry
Median 3Y
-6.5
Median 5Y
-6.8
Industry
19.2
Forward
22.2
vs History
77
vs Industry
68
Median 3Y
3.3
Median 5Y
4.6
Industry
9.7
vs History
87
vs Industry
49
Median 3Y
4.8
Median 5Y
6.5
Industry
18.2
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-1.8
Industry
2.1
vs History
79
vs Industry
36
Median 3Y
3.3
Median 5Y
4.3
Industry
1.9
Forward
2
vs History
79
vs Industry
28
Median 3Y
9.2
Median 5Y
16.5
Industry
3.8
vs History
36
vs Industry
29
Median 3Y
10.9
Median 5Y
-20.3
Industry
10.8
Forward
8.2
vs History
23
vs Industry
16
Median 3Y
-13.1
Median 5Y
-14.2
Industry
16.6
Forward
17.3
vs History
44
vs Industry
44
Median 3Y
10.6
Median 5Y
10.9
Industry
12
vs History
vs Industry
Median 3Y
-16.4
Median 5Y
-16.9
Industry
17.4
vs History
73
vs Industry
44
Median 3Y
1.3
Median 5Y
1.4
Industry
1.3

Multiples Across Competitors

MLCO Competitors Multiples
Melco Resorts & Entertainment Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Melco Resorts & Entertainment Ltd
NASDAQ:MLCO
2.7B USD 0.6 43.3 11.4 19.8
IE
Flutter Entertainment PLC
LSE:FLTR
32.9B GBP 2.3 62.9 17.6 37.6
US
Las Vegas Sands Corp
NYSE:LVS
29.1B USD 2.6 22.3 9.7 15.4
AU
Aristocrat Leisure Ltd
ASX:ALL
39.1B AUD 6.1 25 21.3 21.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
149.6B HKD 3.4 17.1 11.5 16.6
US
DraftKings Inc
NASDAQ:DKNG
17.5B USD 3.5 -43.9 -86 -36
MO
Sands China Ltd
HKEX:1928
126.4B HKD 2.3 15.4 9.7 14.9
SE
Evolution AB (publ)
STO:EVO
133.4B SEK 5.5 10 7.3 8.1
ZA
Sun International Ltd
JSE:SUI
10.3B Zac 0 0 0 0
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.6B USD 1.4 22.4 9.5 14.7
US
MGM Resorts International
NYSE:MGM
8.9B USD 0.5 13.2 5.4 8.4