Melco Resorts & Entertainment Limited American Depositary Shares (MLCO) — DCF Valuation Summary
Based on a DCF model, Melco Resorts & Entertainment Limited American Depositary Shares (MLCO) has an estimated fair value of $393.53, compared to a current price of $5.56.
Model Assumptions & Verdict
Using a WACC of 6.4%, a terminal growth rate of 2.5%, and projected FCF growth of 40.0%, the model suggests MLCO is currently undervalued with upside/downside of +6977.8% versus the current price.
This DCF calculator auto-populates financial data from SEC EDGAR XBRL filings. All assumptions are adjustable. Results update in real-time as you change inputs.
[01]
Enter Company Ticker
Quick search:
Model Inputs & Results
[02]DCF Assumptions
Growth Stage
Rate declines linearly to terminal rate over projection period
$0
Negative or zero FCF — DCF model is not applicable. Enter a positive value or use alternative valuation methods.
10.0%
-10%40%
Terminal Stage
Perpetuity growth after projection period
2.5%
0%5%
10.0%
4%20%
$0
0.00B
Search for a company to start DCF analysis
Enter a ticker symbol and data will auto-populate into the model
Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.
Melco Resorts & Entertainment Limited American Depositary Shares (MLCO) DCF Valuation — Discounted Cash Flow Calculator | $2.2B Market Cap | DeepViews