/
DCF Valuation
Base-case fair value
$18.63
Intrinsic $24.84 · 25% MOS
Base-case summary
Our base-case DCF for Melco Resorts & Entertainment LTD (MLCO) projects 10 years of free cash flow growth at 17.9% for years 1–5 and 9.0% for years 6–10, anchored to 17.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $802M in trailing free cash flow, this produces an intrinsic value of $24.84 per share. A 25% safety margin gives a fair value of $18.63.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$802M
Cash & equivalents
$1.0B
Total debt
$7.0B
Shares outstanding
1.2B