DCF Value

The DCF Value for Melco International Development Ltd (200) under the Base Case is 10.347 HKD. Compared with the current market price of 2.345 HKD, the stock appears Undervalued by 77% .

Key assumptions
DCF Value
Base Case
HK$10.347
Undervaluation 77%
DCF Value
Price HK$2.345
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time