DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Melco Resorts & Entertainment Limited (MLCO)

Consumer Cyclical | Gambling, Resorts & Casinos

Today's Price

$4.78

Today's Fair Value

$20.37 +326.15%

Margin of Safety

+76.53%

Projected Value (5Y)

$32.81 +586.4%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -4.63% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -2.44% | CAGR (5y): -3.44%

Dividend Growth Rate

Regression: 2.58% | CAGR (5y): 14.15%

Exit Price Multiple

Capped at 30.00x (Historical 5y: n/a)

Discount Rate